Delaware
|
1-14323
|
76-0568219
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Commission
File
Number)
|
(I.R.S.
Employer
Identification
No.)
|
1100 Louisiana, 10th Floor, Houston, Texas
(Address
of Principal Executive Offices)
|
77002
(Zip
Code)
|
(713)
381-6500
(Registrant’s
Telephone Number, including Area
Code)
|
Exhibit No.
|
Description
|
23.1
|
Consent
of Deloitte & Touche LLP
|
23.2
|
Consent
of Deloitte & Touche LLP
|
99.1
|
Recast
Items 6, 7, 7A, 8 and 15 – Exhibit 12.1 of Enterprise Products Partners
L.P.’s Annual
|
Report
on Form 10-K for the fiscal year ended December 31,
2008
|
|
99.2
|
Recast
Consolidated Balance Sheet of Enterprise Products GP, LLC on Form 8-K
at
|
December
31, 2008.
|
ENTERPRISE
PRODUCTS PARTNERS L.P.
|
|||
By: |
Enterprise
Products GP, LLC, as General Partner
|
||
Date:
July 8, 2009
|
By: |
/s/ Michael J.
Knesek
|
|
Name: |
Michael
J. Knesek
|
||
Title: |
Senior
Vice President, Controller
and
Principal Accounting Officer
of
Enterprise Products GP,
LLC
|
|
EXHIBIT
99.1
|
For
the Year Ended December 31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Operating results data:
(1)
|
||||||||||||||||||||
Revenues
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 | $ | 12,256,959 | $ | 8,321,202 | ||||||||||
Income
from continuing operations (2)
|
$ | 995,397 | $ | 564,317 | $ | 608,762 | $ | 429,476 | $ | 265,608 | ||||||||||
Net
income
|
$ | 995,397 | $ | 564,317 | $ | 610,234 | $ | 425,268 | $ | 276,389 | ||||||||||
Net
income attributed to Enterprise Products
Partners
L.P.
|
$ | 954,021 | $ | 533,674 | $ | 601,155 | $ | 419,508 | $ | 268,261 | ||||||||||
Earnings
per unit:
|
||||||||||||||||||||
Basic
and Diluted
|
$ | 1.84 | $ | 0.95 | $ | 1.20 | $ | 0.90 | $ | 0.84 | ||||||||||
Other
financial data:
|
||||||||||||||||||||
Distributions
per common unit (3)
|
$ | 2.0750 | $ | 1.9475 | $ | 1.825 | $ | 1.698 | $ | 1.540 | ||||||||||
As
of December 31,
|
||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
||||||||||||||||
Financial position data:
(1)
|
||||||||||||||||||||
Total
assets
|
$ | 17,957,535 | $ | 16,608,007 | $ | 13,989,718 | $ | 12,591,016 | $ | 11,315,461 | ||||||||||
Long-term
and current maturities of debt (4)
|
$ | 9,108,410 | $ | 6,906,145 | $ | 5,295,590 | $ | 4,833,781 | $ | 4,281,236 | ||||||||||
Equity
(5)
|
$ | 6,478,637 | $ | 6,562,067 | $ | 6,609,362 | $ | 5,782,477 | $ | 5,399,825 | ||||||||||
Total
units outstanding (excluding treasury) (5)
|
441,435 | 435,297 | 432,408 | 389,861 | 364,786 | |||||||||||||||
(1)
In general, our historical operating results and financial position have
been affected by numerous acquisitions since 2002. Our most
significant transaction to date was the GulfTerra Merger, which was
completed on September 30, 2004. The aggregate value of the total
consideration we paid or issued to complete the GulfTerra Merger was
approximately $4 billion. We accounted for the GulfTerra Merger and
our other acquisitions using purchase accounting; therefore, the operating
results of these acquired entities are included in our financial results
prospectively from their respective acquisition dates.
(2) Amounts
presented for the years ended December 31, 2006, 2005 and 2004 are before
the cumulative effect of accounting changes.
(3) Distributions
per common unit represent declared cash distributions with respect to the
four fiscal quarters of each period presented.
(4) In
general, the balances of our long-term and current maturities of debt have
increased over time as a result of financing all or a portion of
acquisitions and other capital spending.
(5) We
regularly issue common units through underwritten public offerings and,
less frequently, in connection with acquisitions or other
transactions. The September 2004 issuance of 104.5 million common
units in connection with the GulfTerra Merger being our largest. For
additional information regarding our equity and unit history, see Note 15
of the Notes to Consolidated Financial Statements included under Item 8 of
this Current Report on Form 8-K.
|
§
|
Cautionary
Note Regarding Forward-Looking
Statements.
|
§
|
Significant
Relationships Referenced in this Discussion and
Analysis.
|
§
|
Overview
of Business.
|
§
|
Basis
of Presentation.
|
§
|
General
Outlook for 2009.
|
§
|
Recent
Developments – Discusses significant developments during the year ended
December 31, 2008.
|
§
|
Results
of Operations – Discusses material year-to-year variances in our
Statements of Consolidated
Operations.
|
§
|
Liquidity
and Capital Resources – Addresses available sources of liquidity and
capital resources and includes a discussion of our capital spending
program.
|
§
|
Critical
Accounting Policies and Estimates.
|
§
|
Other
Items – Includes information related to contractual obligations,
off-balance sheet arrangements, related party transactions, recent
accounting pronouncements and other
matters.
|
/d
|
=
per day
|
||
BBtus
|
=
billion British thermal units
|
||
Bcf
|
=
billion cubic feet
|
||
MBPD
|
=
thousand barrels per day
|
||
MMBbls
|
=
million barrels
|
||
MMBtus
|
=
million British thermal units
|
||
MMcf
|
=
million cubic feet
|
Polymer
|
Refinery
|
|||||||||||||||||||||||||||||||||||
Natural
|
Normal
|
Natural
|
Grade
|
Grade
|
||||||||||||||||||||||||||||||||
Gas,
|
Crude
Oil,
|
Ethane,
|
Propane,
|
Butane,
|
Isobutane,
|
Gasoline,
|
Propylene,
|
Propylene,
|
||||||||||||||||||||||||||||
$/MMBtu
|
$/barrel
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/gallon
|
$/pound
|
$/pound
|
||||||||||||||||||||||||||||
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
||||||||||||||||||||||||||||
2006
Averages
|
$ | 7.24 | $ | 66.09 | $ | 0.66 | $ | 1.01 | $ | 1.20 | $ | 1.24 | $ | 1.44 | $ | 0.47 | $ | 0.41 | ||||||||||||||||||
2007
Averages
|
$ | 6.86 | $ | 72.30 | $ | 0.79 | $ | 1.21 | $ | 1.42 | $ | 1.49 | $ | 1.68 | $ | 0.52 | $ | 0.47 | ||||||||||||||||||
2008
|
||||||||||||||||||||||||||||||||||||
1st
Quarter
|
$ | 8.03 | $ | 97.91 | $ | 1.01 | $ | 1.47 | $ | 1.80 | $ | 1.87 | $ | 2.12 | $ | 0.61 | $ | 0.54 | ||||||||||||||||||
2nd
Quarter
|
$ | 10.94 | $ | 123.88 | $ | 1.05 | $ | 1.70 | $ | 2.05 | $ | 2.08 | $ | 2.64 | $ | 0.70 | $ | 0.67 | ||||||||||||||||||
3rd
Quarter
|
$ | 10.25 | $ | 118.01 | $ | 1.09 | $ | 1.68 | $ | 1.97 | $ | 1.99 | $ | 2.52 | $ | 0.78 | $ | 0.66 | ||||||||||||||||||
4th
Quarter
|
$ | 6.95 | $ | 58.32 | $ | 0.42 | $ | 0.80 | $ | 0.90 | $ | 0.96 | $ | 1.09 | $ | 0.37 | $ | 0.22 | ||||||||||||||||||
2008
Averages
|
$ | 9.04 | $ | 99.53 | $ | 0.89 | $ | 1.41 | $ | 1.68 | $ | 1.72 | $ | 2.09 | $ | 0.62 | $ | 0.52 | ||||||||||||||||||
(1) Natural
gas, NGL, polymer grade propylene and refinery grade propylene prices
represent an average of various commercial index prices including Oil
Price Information Service (“OPIS”) and Chemical Market Associates, Inc.
(“CMAI”). Natural gas price is representative of Henry-Hub
I-FERC. NGL prices are representative of Mont Belvieu Non-TET
pricing. Refinery grade propylene represents a weighted-average of
CMAI spot prices. Polymer-grade propylene represents average CMAI
contract pricing.
(2) Crude
oil price is representative of an index price for West Texas
Intermediate.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NGL
Pipelines & Services, net:
|
||||||||||||
NGL
transportation volumes (MBPD)
|
1,819 | 1,666 | 1,577 | |||||||||
NGL
fractionation volumes (MBPD)
|
429 | 394 | 312 | |||||||||
Equity
NGL production (MBPD)
|
108 | 88 | 63 | |||||||||
Fee-based
natural gas processing (MMcf/d)
|
2,524 | 2,565 | 2,218 | |||||||||
Onshore
Natural Gas Pipelines & Services, net:
|
||||||||||||
Natural
gas transportation volumes (BBtus/d)
|
7,477 | 6,632 | 6,012 | |||||||||
Offshore
Pipelines & Services, net:
|
||||||||||||
Natural
gas transportation volumes (BBtus/d)
|
1,408 | 1,641 | 1,520 | |||||||||
Crude
oil transportation volumes (MBPD)
|
169 | 163 | 153 | |||||||||
Platform
natural gas processing (MMcf/d)
|
632 | 494 | 159 | |||||||||
Platform
crude oil processing (MBPD)
|
15 | 24 | 15 | |||||||||
Petrochemical
Services, net:
|
||||||||||||
Butane
isomerization volumes (MBPD)
|
86 | 90 | 81 | |||||||||
Propylene
fractionation volumes (MBPD)
|
58 | 68 | 56 | |||||||||
Octane
additive production volumes (MBPD)
|
9 | 9 | 9 | |||||||||
Petrochemical
transportation volumes (MBPD)
|
108 | 105 | 97 | |||||||||
Total,
net:
|
||||||||||||
NGL,
crude oil and petrochemical transportation volumes (MBPD)
|
2,096 | 1,934 | 1,827 | |||||||||
Natural
gas transportation volumes (BBtus/d)
|
8,885 | 8,273 | 7,532 | |||||||||
Equivalent
transportation volumes (MBPD) (1)
|
4,434 | 4,111 | 3,809 | |||||||||
(1) Reflects
equivalent energy volumes where 3.8 MMBtus of natural gas are equivalent
to one barrel of NGLs.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 | ||||||
Operating
costs and expenses
|
20,460,964 | 16,009,051 | 13,089,091 | |||||||||
General
and administrative costs
|
90,550 | 87,695 | 63,391 | |||||||||
Equity
in earnings of unconsolidated affiliates
|
59,104 | 29,658 | 21,565 | |||||||||
Operating
income
|
1,413,246 | 883,037 | 860,052 | |||||||||
Interest
expense
|
400,686 | 311,764 | 238,023 | |||||||||
Provision
for income taxes
|
26,401 | 15,257 | 21,323 | |||||||||
Net
income
|
995,397 | 564,317 | 610,234 | |||||||||
Net
income attributable to noncontrolling interest
|
41,376 | 30,643 | 9,079 | |||||||||
Net
income attributable to Enterprise Products Partners L.P.
|
954,021 | 533,674 | 601,155 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Gross
operating margin by segment:
|
||||||||||||
NGL
Pipelines & Services
|
$ | 1,290,458 | $ | 812,521 | $ | 752,548 | ||||||
Onshore
Natural Gas Pipelines & Services
|
411,344 | 335,683 | 333,399 | |||||||||
Offshore
Pipeline & Services
|
188,083 | 171,551 | 103,407 | |||||||||
Petrochemical
Services
|
167,584 | 172,313 | 173,095 | |||||||||
Total
segment gross operating margin
|
$ | 2,057,469 | $ | 1,492,068 | $ | 1,362,449 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Sales
of NGLs
|
$ | 14,680,607 | $ | 11,757,895 | $ | 9,442,403 | ||||||
Sales
of other petroleum and related products
|
2,387 | 3,027 | 2,353 | |||||||||
Midstream
services
|
698,957 | 710,447 | 745,187 | |||||||||
Total
|
15,381,951 | 12,471,369 | 10,189,943 | |||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
Sales
of natural gas
|
3,091,296 | 1,481,569 | 1,103,169 | |||||||||
Midstream
services
|
480,802 | 588,526 | 595,726 | |||||||||
Total
|
3,572,098 | 2,070,095 | 1,698,895 | |||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Sales
of natural gas
|
100 | 101 | 307 | |||||||||
Sales
of other petroleum and related products
|
11,144 | 12,086 | 4,562 | |||||||||
Midstream
services
|
257,166 | 211,624 | 140,994 | |||||||||
Total
|
268,410 | 223,811 | 145,863 | |||||||||
Petrochemical
Services:
|
||||||||||||
Sales
of other petroleum and related products
|
2,593,856 | 2,115,429 | 1,873,722 | |||||||||
Midstream
services
|
89,341 | 69,421 | 82,546 | |||||||||
Total
|
2,683,197 | 2,184,850 | 1,956,268 | |||||||||
Total
consolidated revenues
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
cash flows provided by operating activities
|
$ | 1,237.1 | $ | 1,590.9 | $ | 1,175.1 | ||||||
Cash
used in investing activities
|
2,411.9 | 2,553.6 | 1,689.3 | |||||||||
Cash
provided by financing activities
|
1,171.0 | 979.4 | 495.0 |
§
|
Net
cash flows from consolidated operations (excluding distributions received
from unconsolidated affiliates and cash payments for interest) decreased
$262.6 million year-to-year. Although our gross operating
margin increased year-to-year (see “Results of Operations” within this
Item 7), the reduction in operating cash flow is generally due to the
timing of related cash receipts and disbursements. The $262.6 million
total year-to-year decrease also reflects a $127.3 million decrease in
cash proceeds we received from insurance claims related to certain named
storms. For information regarding proceeds from business
interruption and property damage claims, see Note 21 of the Notes to
Consolidated Financial Statements included under Item 8 of this Current
Report on Form 8-K.
|
§
|
Cash
distributions received from unconsolidated affiliates increased
$25.0 million year-to-year primarily due to increased distributions
from Jonah and Cameron Highway.
|
§
|
Cash
payments for interest increased $116.3 million year-to-year primarily due
to increased borrowings to finance our capital spending
program.
|
§
|
Capital
spending for property, plant and equipment, net of contributions in aid of
construction costs, decreased $174.6 million year-to-year. For
additional information related to our capital spending program, see
“Capital Spending” included within this Item
7.
|
§
|
Cash
outlays for investments in and advances to unconsolidated affiliates
decreased by $208.9 million year-to-year. Expenditures for 2007
include the $216.5 million we contributed to Cameron Highway during the
second quarter of 2007. Cameron Highway used these funds, along
with an equal contribution from our 50.0% joint venture partner in Cameron
Highway, to repay approximately $430.0 million of its outstanding
debt. In addition, cash contributions to Jonah decreased $83.0
million year-to-year as a result of the completion of an expansion
project in June 2008. Expenditures for 2008 include $22.5
million in contributions to White River Hub, LLC, $36.0 million to acquire
a 49.0% interest in Skelly-Belvieu Pipeline Company, L.L.C., and $35.9
million in contributions to the Texas Offshore Port System joint
venture.
|
§
|
An
$85.4 million increase in restricted cash (a cash outflow) due to margin
requirements primarily due to our hedging activities. See
Item 7A of this Current Report on Form 8-K for information regarding our
interest rate and commodity risk hedging
portfolios.
|
§
|
Cash
used for business combinations increased $166.4 million year-to-year
primarily due to the acquisition of a 100.0% membership interest in Great
Divide Gathering LLC for $125.2 million, the acquisition of the remaining
interests in Dixie for $57.1 million and the acquisition of additional
interests in Tri-States NGL Pipeline, L.L.C (“Tri-States”) for $18.7
million.
|
§
|
Net
borrowings under our consolidated debt agreements increased $588.9 million
year-to-year. In April 2008, EPO sold $400.0 million in
principal amount of fixed-rate unsecured senior notes (“Senior Notes M”)
and $700.0 million in principal amount of fixed-rate unsecured senior
notes (“Senior Notes N”). In November 2008, EPO executed a
Japanese yen term loan agreement in the amount of 20.7 billion yen
(approximately $217.6 million U.S. dollar equivalent). In
December 2008, EPO sold $500.0 million in principal amount of fixed-rate
unsecured senior notes (“Senior Notes O”). We used the
proceeds from these borrowings primarily to repay amounts borrowed under
our Multi-Year Revolving Credit Facility and, to a lesser extent, for
general partnership purposes. For information regarding our
consolidated debt obligations, see Note 14 of the Notes to Consolidated
Financial Statements included under Item 8 of this Current Report on
Form 8-K.
|
§
|
Net
proceeds from the issuance of our common units increased $73.6 million
year-to-year due to increased participation in our
DRIP.
|
§
|
Contributions
from noncontrolling interest decreased $302.9 million
year-to-year primarily due to the initial public offering of Duncan
Energy Partners in February 2007, which generated proceeds of $290.5
million.
|
§
|
Cash
distributions to our partners and noncontrolling interest increased $103.2
million year-to-year primarily due to increases in our common units
outstanding and quarterly distribution rates, increases in the
quarterly distribution rates of Duncan Energy Partners and distributions
paid to Independence Hub’s joint venture
partner.
|
§
|
The
early termination and settlement of interest rate hedging financial
instruments during 2008 resulted in net cash payments of $14.4 million
compared to net cash receipts of $48.9 million during the same period in
2007, which resulted in a $63.3 million decrease in financing cash flows
between years.
|
§
|
Our
net cash flows from consolidated businesses (excluding distributions
received from unconsolidated affiliates and cash payments for interest and
taxes) increased $436.8 million year-to-year. The improvement
in cash flow is generally due to increased gross operating margin and the
timing of related cash collections and disbursements between
periods. The $436.8 million total year-to-year increase also
reflects a $42.1 million increase in cash proceeds we received from
insurance claims related to certain named
storms.
|
§
|
Cash
distributions received from unconsolidated affiliates increased $30.6
million year-to-year primarily due to improved earnings from our Gulf of
Mexico investments, which were negatively impacted during 2006 as a result
of the lingering effects of Hurricanes Katrina and
Rita.
|
§
|
Cash
payments for interest increased $56.2 million year-to-year primarily due
to increased borrowings to finance our capital spending
program. Our average debt balance for 2007 was $6.26 billion
compared to $4.93 billion for 2006.
|
§
|
Cash
payments for taxes decreased $4.7 million
year-to-year.
|
§
|
An
$847.7 million increase in capital spending for property, plant and
equipment (net of contributions in aid of construction costs) and a $194.6
million increase in investments in unconsolidated affiliates, partially
offset by a $240.7 million decrease in cash outlays for business
combinations.
|
§
|
We
contributed $216.5 million to Cameron Highway during the second quarter of
2007. Cameron Highway used these funds, along with an equal
contribution from our 50.0% joint venture partner in Cameron Highway, to
repay approximately $430.0 million of its outstanding
debt.
|
§
|
During
2006, we paid $100.0 million for Piceance Creek Pipeline, LLC and $145.2
million for the Encinal acquisition. Our spending for business
combinations during 2007 was limited and primarily due to the $35.0
million we paid to acquire the South Monco pipeline
business.
|
§
|
Restricted
cash increased $38.6 million (a cash outflow)
year-to-year.
|
§
|
Net
borrowings under our consolidated debt agreements increased $1.10 billion
year-to-year. In May 2007, EPO sold $700.0 million in principal
amount of fixed/floating unsecured junior subordinated notes (Junior Notes
B”). In September 2007, EPO sold $800.0 million in principal
amount of fixed-rate unsecured senior notes (“Senior Notes L”) and in
October 2007, EPO repaid $500.0 million in principal amount of fixed-rate
unsecured senior notes (“Senior Notes
E”).
|
§
|
Net
proceeds from the issuance of our common units decreased $788.0 million
year-to-year. We completed underwritten equity offerings in
March and September of 2006 that generated net proceeds of $750.8 million
reflecting the sale of 31,050,000 common
units.
|
§
|
Contributions
from noncontrolling interest increased $275.4 million year-to-year
primarily due to the initial public offering of Duncan Energy Partners in
February 2007, which generated net proceeds of $290.5 million from the
sale of 14,950,000 of its common units. See “Other Items
– Duncan Energy Partners Transactions” within this Item 7 for
additional information regarding Duncan Energy
Partners.
|
§
|
Cash
distributions to our partners and noncontrolling interest increased $137.9
million year-to-year primarily due to an increase in common units
outstanding and our quarterly cash distribution
rates.
|
§
|
We
received $48.9 million from the settlement of treasury lock financial
instruments during 2007 related to our interest rate risk hedging
activities.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Capital
spending for business combinations:
|
||||||||||||
Great
Divide Gathering System acquisition
|
$ | 125,175 | $ | -- | $ | -- | ||||||
Encinal
acquisition, excluding non-cash consideration (1)
|
-- | 114 | 145,197 | |||||||||
Piceance
Basin Gathering System acquisition
|
-- | 368 | 100,000 | |||||||||
South
Monco Pipeline System acquisition
|
1 | 35,000 | -- | |||||||||
Canadian
Enterprise Gas Products, Ltd. acquisition
|
-- | -- | 17,690 | |||||||||
Additional
ownership interests in Dixie
|
57,089 | 311 | 12,913 | |||||||||
Additional
ownership interests in Belle Rose NGL Pipeline, LLC
|
1,200 | -- | -- | |||||||||
Additional
ownership interests in Tri-States
|
18,695 | -- | -- | |||||||||
Other
business combinations
|
-- | -- | 700 | |||||||||
Total
|
202,160 | 35,793 | 276,500 | |||||||||
Capital spending for property,
plant and equipment, net: (2)
|
||||||||||||
Growth
capital projects (3)
|
1,773,000 | 1,986,157 | 1,148,123 | |||||||||
Sustaining
capital projects (4)
|
180,676 | 142,096 | 132,455 | |||||||||
Total
|
1,953,676 | 2,128,253 | 1,280,578 | |||||||||
Capital
spending for intangible assets:
|
||||||||||||
Acquisition
of intangible assets (5)
|
5,126 | 11,232 | -- | |||||||||
Capital
spending attributable to unconsolidated affiliates:
|
||||||||||||
Investments
in unconsolidated affiliates (6)
|
129,816 | 332,909 | 138,266 | |||||||||
Total
capital spending
|
$ | 2,290,778 | $ | 2,508,187 | $ | 1,695,344 | ||||||
(1) Excludes
$181.1 million of non-cash consideration paid to the seller in the form of
7,115,844 of our common units. See Note 12 of the Notes to
Consolidated Financial Statements included under Item 8 of this Current
Report on Form 8-K for additional information regarding our business
combinations.
(2) On
certain of our capital projects, third parties are obligated to reimburse
us for all or a portion of project expenditures. The majority of such
arrangements are associated with projects related to pipeline construction
and production well tie-ins. Contributions in aid of construction
costs were $25.8 million, $57.5 million and $60.5 million for the years
ended December 31, 2008, 2007 and 2006, respectively.
(3)
Growth
capital projects either result in additional revenue streams from existing
assets or expand our asset base through construction of new facilities
that will generate additional revenue streams.
(4)
Sustaining
capital expenditures are capital expenditures (as defined by GAAP)
resulting from improvements to and major renewals of existing
assets. Such expenditures serve to maintain existing operations but
do not generate additional revenues.
(5)
Amount
for 2008 represents the acquisition of permits for our Mont Belvieu
storage facility. Amount for 2007 represents the acquisition of
nitric oxide credits at our Morgan’s Point Facility.
(6)
Fiscal
2007 includes $216.5 million in cash contributions to Cameron Highway to
fund our share of the repayment of its debt obligations.
|
Current
|
|||||||||
Estimated
|
Forecast
|
||||||||
Date
of
|
Actual
|
Total
|
|||||||
Project
Name
|
Completion
|
Costs
|
Cost
|
||||||
Sherman
Extension Pipeline (Barnett Shale)
|
2009
|
$ | 457.0 | $ | 489.2 | ||||
Shenzi
Oil Pipeline
|
2009
|
135.8 | 153.5 | ||||||
Marathon
Piceance Basin pipeline projects
|
2009
|
36.6 | 151.3 | ||||||
Trinity
River Basin Extension
|
2009
|
16.4 | 232.6 | ||||||
Expansion
of Wilson natural gas storage facility
|
2010
|
51.1 | 119.6 | ||||||
Texas
Offshore Port System
|
To
be determined
|
30.0 | 600.0 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Expensed
|
$ | 48,664 | $ | 43,499 | $ | 26,397 | ||||||
Capitalized
|
63,976 | 52,420 | 38,180 | |||||||||
Total
|
$ | 112,640 | $ | 95,919 | $ | 64,577 |
§
|
changes
in laws and regulations that limit the estimated economic life of an
asset;
|
§
|
changes
in technology that render an asset
obsolete;
|
§
|
changes
in expected salvage values; or
|
§
|
changes
in the forecast life of applicable resource basins, if
any.
|
§
|
the
expected useful life of the related tangible assets (e.g., fractionation
facility, pipeline, etc.);
|
§
|
any
legal or regulatory developments that would impact such contractual
rights; and
|
§
|
any
contractual provisions that enable us to renew or extend such
agreements.
|
§
|
discrete
financial forecasts for the assets contained within the reporting unit,
which rely on management’s estimates of operating margins and
transportation volumes;
|
§
|
long-term
growth rates for cash flows beyond the discrete forecast period;
and
|
§
|
appropriate
discount rates.
|
§
|
persuasive
evidence of an exchange arrangement
exists;
|
§
|
delivery
has occurred or services have been
rendered;
|
§
|
the
buyer’s price is fixed or determinable;
and
|
§
|
collectability
is reasonably assured.
|
Payment
or Settlement due by Period
|
||||||||||||||||||||
Less
than
|
1-3
|
4-5
|
More
than
|
|||||||||||||||||
Contractual
Obligations
|
Total
|
1
year
|
years
|
years
|
5
years
|
|||||||||||||||
Scheduled
maturities of long-term debt (1)
|
$ | 9,046,046 | $ | -- | $ | 1,488,250 | $ | 2,267,596 | $ | 5,290,200 | ||||||||||
Estimated
cash payments for interest (2)
|
$ | 9,351,928 | $ | 544,658 | $ | 993,886 | $ | 821,123 | $ | 6,992,261 | ||||||||||
Operating
lease obligations (3)
|
$ | 331,419 | $ | 32,299 | $ | 55,372 | $ | 51,547 | $ | 192,201 | ||||||||||
Purchase
obligations: (4)
|
||||||||||||||||||||
Product
purchase commitments:
|
||||||||||||||||||||
Estimated
payment obligations:
|
||||||||||||||||||||
Natural
gas
|
$ | 5,225,141 | $ | 323,309 | $ | 1,150,102 | $ | 1,148,610 | $ | 2,603,120 | ||||||||||
NGLs
|
$ | 1,923,792 | $ | 969,870 | $ | 272,672 | $ | 272,500 | $ | 408,750 | ||||||||||
Petrochemicals
|
$ | 1,746,138 | $ | 685,643 | $ | 624,393 | $ | 268,418 | $ | 167,684 | ||||||||||
Other
|
$ | 37,455 | $ | 19,202 | $ | 6,781 | $ | 5,970 | $ | 5,502 | ||||||||||
Underlying
major volume commitments:
|
||||||||||||||||||||
Natural
gas (in BBtus)
|
981,955 | 56,650 | 209,075 | 214,730 | 501,500 | |||||||||||||||
NGLs
(in MBbls)
|
56,622 | 23,576 | 9,446 | 9,440 | 14,160 | |||||||||||||||
Petrochemicals
(in MBbls)
|
67,696 | 24,949 | 23,848 | 11,665 | 7,234 | |||||||||||||||
Service
payment commitments
|
$ | 529,402 | $ | 52,614 | $ | 100,403 | $ | 93,167 | $ | 283,218 | ||||||||||
Capital
expenditure commitments (5)
|
$ | 521,262 | $ | 521,262 | $ | -- | $ | -- | $ | -- | ||||||||||
Other
long-term liabilities, as reflected
|
||||||||||||||||||||
in
our Consolidated Balance Sheet (6)
|
$ | 81,277 | $ | -- | $ | 14,710 | $ | 7,573 | $ | 58,994 | ||||||||||
Total
|
$ | 28,793,860 | $ | 3,148,857 | $ | 4,706,569 | $ | 4,936,504 | $ | 16,001,930 | ||||||||||
(1)
Represents
our scheduled future maturities of consolidated debt obligations for the
periods indicated. See Note 14 of the Notes to Consolidated Financial
Statements included under Item 8 of this Current Report on Form 8-K for
information regarding our debt obligations.
(2)
Our
estimated cash payments for interest are based on the principle amount of
consolidated debt obligations outstanding at December 31, 2008. With
respect to variable-rate debt, we applied the weighted-average interest
rates paid during 2008. See Note 14 of the Notes to Consolidated
Financial Statements included under Item 8 of this Current Report on Form
8-K for information regarding variable interest rates charged in 2008
under our credit agreements. In addition, our estimate of cash
payments for interest gives effect to interest rate swap agreements in
place at December 31, 2008. See Note 7 of the Notes to Consolidated
Financial Statements included under Item 8 of this Current Report on Form
8-K. Our estimated cash payments for interest are significantly
influenced by the long-term maturities of our $550.0 million Junior Notes
A (due August 2066) and $682.7 million Junior Notes B (due January
2068). Our estimated cash payments for interest assume that the
Junior Note obligations are not called prior to maturity.
(3)
Primarily
represents operating leases for (i) underground caverns for the storage of
natural gas and NGLs, (ii) leased office space with an affiliate of EPCO,
(iii) a railcar unloading terminal in Mont Belvieu, Texas, and (iv) land
held pursuant to right-of-way agreements.
(4)
Represents
enforceable and legally binding agreements to purchase goods or services
based on the contractual terms of each agreement at December 31,
2008.
(5)
Represents
our short-term unconditional payment obligations relating to our capital
projects.
(6)
As
presented on our Consolidated Balance Sheet at December 31, 2008, other
long-term liabilities consist primarily of (i) liabilities for our asset
retirement obligations and (ii) liabilities for environmental remediation
costs. For information regarding our environmental remediation costs
and asset retirement obligations, see Notes 2 and 10 respectively, of the
Notes to Consolidated Financial Statements included under Item
8 of this Current Report on Form 8-K.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues
from consolidated operations
|
||||||||||||
EPCO
and affiliates
|
$ | 121,201 | $ | 67,635 | $ | 98,671 | ||||||
Energy
Transfer Equity and subsidiaries
|
618,370 | 294,441 | -- | |||||||||
Unconsolidated
affiliates
|
396,879 | 290,640 | 304,559 | |||||||||
Total
|
$ | 1,136,450 | $ | 652,716 | $ | 403,230 | ||||||
Cost
of sales
|
||||||||||||
EPCO
and affiliates
|
$ | 59,173 | $ | 33,827 | $ | 86,050 | ||||||
Energy
Transfer Equity and subsidiaries
|
173,875 | 26,889 | -- | |||||||||
Unconsolidated
affiliates
|
90,836 | 41,474 | 42,166 | |||||||||
Total
|
$ | 323,884 | $ | 102,190 | $ | 128,216 | ||||||
Operating
costs and expenses
|
||||||||||||
EPCO
and affiliates
|
$ | 314,612 | $ | 260,716 | $ | 225,487 | ||||||
Energy
Transfer Equity and subsidiaries
|
18,284 | 8,267 | -- | |||||||||
Unconsolidated
affiliates
|
(10,388 | ) | (8,709 | ) | (10,560 | ) | ||||||
Total
|
$ | 322,508 | $ | 260,274 | $ | 214,927 | ||||||
General
and administrative expenses
|
||||||||||||
EPCO
and affiliates
|
$ | 59,058 | $ | 56,518 | $ | 41,265 | ||||||
Unconsolidated
affiliates
|
(51 | ) | -- | -- | ||||||||
Total
|
$ | 59,007 | $ | 56,518 | $ | 41,265 | ||||||
Other
income (expense)
|
||||||||||||
EPCO
and affiliates
|
$ | (274 | ) | $ | (170 | ) | $ | 680 | ||||
Unconsolidated
affiliates
|
-- | -- | 262 | |||||||||
Total
|
$ | (274 | ) | $ | (170 | ) | $ | 942 |
For
the Year the Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Total
segment gross operating margin
|
$ | 2,057,469 | $ | 1,492,068 | $ | 1,362,449 | ||||||
Adjustments
to reconcile total gross operating margin
|
||||||||||||
to
operating income:
|
||||||||||||
Depreciation,
amortization and accretion in
|
||||||||||||
operating
costs and expenses
|
(555,370 | ) | (513,840 | ) | (440,256 | ) | ||||||
Operating
lease expense paid by EPCO
|
(2,038 | ) | (2,105 | ) | (2,109 | ) | ||||||
Gain
(loss) from asset sales and related transactions in
|
||||||||||||
operating
costs and expenses
|
3,735 | (5,391 | ) | 3,359 | ||||||||
General
and administrative costs
|
(90,550 | ) | (87,695 | ) | (63,391 | ) | ||||||
Operating
income
|
1,413,246 | 883,037 | 860,052 | |||||||||
Other
expense, net
|
(391,448 | ) | (303,463 | ) | (229,967 | ) | ||||||
Income
before provision for income taxes and the
|
||||||||||||
cumulative
effect of change in accounting principle
|
$ | 1,021,798 | $ | 579,574 | $ | 630,085 |
§
|
SFAS
141(R), Business Combinations;
|
§
|
FASB Staff Position SFAS 142-3, Determination of
the Useful Life of Intangible
Assets;
|
§
|
SFAS
157, Fair Value Measurements;
|
§
|
SFAS
160, Noncontrolling Interests in Consolidated Financial Statements – An
amendment of ARB 51;
|
§
|
SFAS
161, Disclosures about Derivative Instruments and Hedging Activities – An
Amendment of SFAS 133;
|
§
|
Emerging
Issues Task Force (“EITF”) 08-6, Equity Method Investment Accounting
Considerations; and
|
§
|
EITF
07-4, Application of the Two Class Method Under SFAS 128, Earnings Per
Share, to Master Limited
Partnerships.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Interest
Rate Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Reclassification
of cash flow hedge amounts from AOCI, net
|
$ | 4,409 | $ | 5,429 | $ | 4,234 | ||||||
Other
gains (losses) from derivative transactions
|
5,340 | (8,934 | ) | (5,195 | ) | |||||||
Duncan
Energy Partners:
|
||||||||||||
Ineffective
portion of cash flow hedges
|
(5 | ) | (155 | ) | -- | |||||||
Reclassification
of cash flow hedge amounts from AOCI, net
|
(2,008 | ) | 350 | -- | ||||||||
Total
hedging gains (losses), net, in consolidated interest
expense
|
$ | 7,736 | $ | (3,310 | ) | $ | (961 | ) | ||||
Commodity
Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Reclassification
of cash flow hedge amounts from
AOCI,
net - natural gas marketing activities
|
$ | (30,175 | ) | $ | (3,299 | ) | $ | (1,327 | ) | |||
Reclassification
of cash flow hedge amounts from
AOCI,
net - NGL and petrochemical operations
|
(28,232 | ) | (4,564 | ) | 13,891 | |||||||
Other
gains (losses) from derivative transactions
|
29,772 | (20,712 | ) | (2,307 | ) | |||||||
Total
hedging gains (losses), net, in consolidated operating costs and
expenses
|
$ | (28,635 | ) | $ | (28,575 | ) | $ | 10,257 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Current
assets:
|
||||||||
Derivative
assets:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 7,780 | $ | -- | ||||
Commodity
risk hedging portfolio
|
185,762 | 341 | ||||||
Foreign
currency risk hedging portfolio
|
9,284 | 1,308 | ||||||
Total
derivative assets – current
|
$ | 202,826 | $ | 1,649 | ||||
Other
assets:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 38,939 | $ | 14,744 | ||||
Total
derivative assets – long-term
|
$ | 38,939 | $ | 14,744 | ||||
Current
liabilities:
|
||||||||
Derivative
liabilities:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 5,910 | $ | 22,209 | ||||
Commodity
risk hedging portfolio
|
281,142 | 19,575 | ||||||
Foreign
currency risk hedging portfolio
|
109 | 27 | ||||||
Total
derivative liabilities – current
|
$ | 287,161 | $ | 41,811 | ||||
Other
liabilities:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 3,889 | $ | 3,080 | ||||
Commodity
risk hedging portfolio
|
233 | -- | ||||||
Total
derivative liabilities – long-term
|
$ | 4,122 | $ | 3,080 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Interest
Rate Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Gains
(losses) on cash flow hedges
|
$ | (20,772 | ) | $ | 17,996 | $ | 11,196 | |||||
Reclassification
of cash flow hedge amounts to net income, net
|
(4,409 | ) | (5,429 | ) | (4,234 | ) | ||||||
Duncan
Energy Partners:
|
||||||||||||
Losses
on cash flow hedges
|
(7,989 | ) | (3,271 | ) | -- | |||||||
Reclassification
of cash flow hedge amounts to net income, net
|
2,008 | (350 | ) | -- | ||||||||
Total
interest rate risk hedging gains (losses), net
|
(31,162 | ) | 8,946 | 6,962 | ||||||||
Commodity
Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Natural
gas marketing activities:
|
||||||||||||
Losses
on cash flow hedges
|
(30,642 | ) | (3,125 | ) | (1,034 | ) | ||||||
Reclassification
of cash flow hedge amounts to net income, net
|
30,175 | 3,299 | 1,327 | |||||||||
NGL
and petrochemical operations:
|
||||||||||||
Gains
(losses) on cash flow hedges
|
(120,223 | ) | (22,735 | ) | 9,976 | |||||||
Reclassification
of cash flow hedge amounts to net income, net
|
28,232 | 4,564 | (13,891 | ) | ||||||||
Total
commodity risk hedging gains (losses), net
|
(92,458 | ) | (17,997 | ) | (3,622 | ) | ||||||
Foreign
Currency Risk Hedging Portfolio:
|
||||||||||||
Gains
on cash flow hedges
|
9,286 | 1,308 | -- | |||||||||
Total
foreign currency risk hedging gains (losses), net
|
9,286 | 1,308 | -- | |||||||||
Total
cash flow hedge amounts in other comprehensive income (loss)
(1)
|
$ | (114,334 | ) | $ | (7,743 | ) | $ | 3,340 | ||||
(1)
Total
cash flow hedge amounts in other comprehensive income (loss) include
amounts attributable to noncontrolling interest. Such amounts were
$1.9 million (loss) and $2.6 million (loss) for the years ended December
31, 2008 and 2007, respectively.
|
Number
|
Period
Covered
|
Termination
|
Fixed
to
|
Notional
|
||
Hedged
Fixed Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Variable Rate
(1)
|
Value
|
|
Senior
Notes C, 6.375% fixed rate, due Feb. 2013
|
1
|
Jan.
2004 to Feb. 2013
|
Feb.
2013
|
6.375% to
5.015%
|
$100.0
million
|
|
Senior
Notes G, 5.60% fixed rate, due Oct. 2014
|
3
|
4th
Qtr. 2004 to Oct. 2014
|
Oct.
2014
|
5.60%
to 5.297%
|
$300.0
million
|
|
(1) The
variable rate indicated is the all-in variable rate for the current
settlement
period.
|
Swap
Fair Value at
|
|||||||||||||
Scenario
|
Resulting
Classification
|
December
31, 2007
|
December
31, 2008
|
February
3, 2009
|
|||||||||
FV
assuming no
change in underlying interest rates
|
Asset
|
$ | 12.9 | $ | 46.7 | $ | 36.3 | ||||||
FV
assuming 10% increase in underlying interest rates
|
Asset
(Liability)
|
(7.4) | 42.4 | 31.1 | |||||||||
FV
assuming 10% decrease in underlying interest rates
|
Asset
|
33.1 | 51.1 | 41.5 |
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
||
Hedged
Variable Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
|
DEP
I Revolving Credit Facility, due Feb. 2011
|
3
|
Sep.
2007 to Sep. 2010
|
Sep.
2010
|
1.47% to
4.62%
|
$175.0
million
|
|
(1) Amounts
receivable from or payable to the swap counterparties are settled every
three months (the “settlement
period”).
|
Swap
Fair Value at
|
|||||||||||||
Scenario
|
Resulting
Classification
|
December
31, 2007
|
December
31, 2008
|
February
3, 2009
|
|||||||||
FV
assuming no change in underlying interest rates
|
Liability
|
$ | (3.8) | $ | (9.8) | $ | (9.4) | ||||||
FV
assuming 10% increase in underlying interest rates
|
Liability
|
(2.2) | (9.4) | (9.0) | |||||||||
FV
assuming 10% decrease in underlying interest rates
|
Liability
|
(5.3) | (10.2) | (9.8) |
Portfolio
Fair Value at
|
|||||||||||||
Scenario
|
Resulting
Classification
|
December
31, 2007
|
December
31, 2008
|
February
3, 2009
|
|||||||||
FV
assuming no change in underlying commodity prices
|
Asset
(Liability)
|
$ | (0.3) | $ | 6.5 | $ | 13.9 | ||||||
FV
assuming 10% increase in underlying commodity prices
|
Asset
(Liability)
|
(1.4) | 2.7 | 9.4 | |||||||||
FV
assuming 10% decrease in underlying commodity prices
|
Asset
|
0.7 | 9.9 | 18.3 |
Portfolio
Fair Value at
|
|||||||||||||
Scenario
|
Resulting
Classification
|
December
31, 2007
|
December
31, 2008
|
February
3, 2009
|
|||||||||
FV
assuming no change in underlying commodity prices
|
Liability
|
$ | (19.0) | $ | (102.1) | $ | (111.6) | ||||||
FV
assuming 10% increase in underlying commodity prices
|
Asset
(Liability)
|
11.3 | (94.0) | (109.2) | |||||||||
FV
assuming 10% decrease in underlying commodity prices
|
Liability
|
(49.2) | (110.1) | (114.1) |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Commodity
financial instruments (1)
|
$ | (114,077 | ) | $ | (21,619 | ) | ||
Interest
rate financial instruments (1)
|
3,818 | 34,980 | ||||||
Foreign
currency cash flow hedges (1)
|
10,594 | 1,308 | ||||||
Foreign
currency translation adjustment (2)
|
(1,301 | ) | 1,200 | |||||
Pension
and postretirement benefit plans (3)
|
(751 | ) | 588 | |||||
Subtotal
|
(101,717 | ) | 16,457 | |||||
Amount
attributable to noncontrolling interest (4)
|
4,520 | 2,603 | ||||||
Total
accumulated other comprehensive income (loss)
|
||||||||
in
partners’ equity
|
$ | (97,197 | ) | $ | 19,060 | |||
(1)
See
Note 7 of the Notes to Consolidated Financial Statements included under
Item 8 of this Current Report on Form 8-K for additional information
regarding these components of accumulated other comprehensive income
(loss).
(2)
Relates
to transactions of our Canadian NGL marketing subsidiary.
(3)
See
Note 6 of the Notes to Consolidated Financial Statements included under
Item 8 of this Current Report on Form 8-K for additional information
regarding pension and postretirement benefit plans.
(4)
Represents
the amount of accumulated other comprehensive loss allocated to
noncontrolling interest based on the provisions of SFAS
160.
|
For
Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Other
comprehensive income (loss):
|
||||||||||||
Cash
flow hedges
|
$ | (114,334 | ) | $ | (7,743 | ) | $ | 3,340 | ||||
Change
in funded status of pension and postretirement plans, net of
tax
|
(1,339 | ) | (52 | ) | -- | |||||||
Foreign
currency translation adjustment
|
(2,501 | ) | 2,007 | (807 | ) | |||||||
Total
other comprehensive income (loss)
|
$ | (118,174 | ) | $ | (5,788 | ) | $ | 2,533 |
Page
No.
|
||
Report
of Independent Registered Public Accounting Firm
|
49
|
|
Consolidated
Balance Sheets as of December 31, 2008 and 2007
|
50
|
|
Statements
of Consolidated Operations
|
||
for
the Years Ended December 31, 2008, 2007 and 2006
|
51
|
|
Statements
of Consolidated Comprehensive Income
|
||
for
the Years Ended December 31, 2008, 2007 and 2006
|
52
|
|
Statements
of Consolidated Cash Flows
|
||
for
the Years Ended December 31, 2008, 2007 and 2006
|
53
|
|
Statements
of Consolidated Equity
|
||
for
the Years Ended December 31, 2008, 2007 and 2006
|
54
|
|
Notes
to Consolidated Financial Statements
|
||
Note
1 – Partnership Organization
|
55
|
|
Note
2 – Summary of Significant Accounting Policies
|
56
|
|
Note
3 – Recent Accounting Developments
|
64
|
|
Note
4 – Revenue Recognition
|
66
|
|
Note
5 – Accounting for Equity Awards
|
68
|
|
Note
6 – Employee Benefit Plans
|
75
|
|
Note
7 – Financial Instruments
|
76
|
|
Note
8 – Cumulative Effect of Change in Accounting Principle
|
83
|
|
Note
9 – Inventories
|
84
|
|
Note
10 – Property, Plant and Equipment
|
85
|
|
Note
11 – Investments in and Advances to Unconsolidated
Affiliates
|
87
|
|
Note
12 – Business Combinations
|
92
|
|
Note
13 – Intangible Assets and Goodwill
|
96
|
|
Note
14 – Debt Obligations
|
99
|
|
Note
15 – Equity and Distributions
|
107
|
|
Note
16 – Business Segments
|
111
|
|
Note
17 – Related Party Transactions
|
116
|
|
Note
18 – Provision for Income Taxes
|
127
|
|
Note
19 – Earnings Per Unit
|
129
|
|
Note
20 – Commitments and Contingencies
|
130
|
|
Note
21 – Significant Risks and Uncertainties
|
134
|
|
Note
22 – Supplemental Cash Flow Information
|
137
|
|
Note
23 – Quarterly Financial Information (Unaudited)
|
139
|
|
Note
24 – Condensed Financial Information of EPO
|
139
|
|
Note
25 – Subsequent Events
|
140
|
December
31,
|
||||||||
ASSETS
|
2008
|
2007
|
||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
$ | 35,373 | $ | 39,722 | ||||
Restricted
cash
|
203,789 | 53,144 | ||||||
Accounts
and notes receivable – trade, net of allowance for doubtful
accounts
of
$15,123 at December 31, 2008 and $21,659 at December 31,
2007
|
1,185,515 | 1,930,762 | ||||||
Accounts
receivable – related parties
|
61,629 | 79,782 | ||||||
Inventories
|
362,815 | 354,282 | ||||||
Derivative
assets
|
202,826 | 1,649 | ||||||
Prepaid
and other current assets
|
111,773 | 78,544 | ||||||
Total
current assets
|
2,163,720 | 2,537,885 | ||||||
Property,
plant and equipment, net
|
13,154,774 | 11,587,264 | ||||||
Investments
in and advances to unconsolidated affiliates
|
949,526 | 858,339 | ||||||
Intangible
assets, net of accumulated amortization of $429,872 at
December
31, 2008 and $341,494 at December 31, 2007
|
855,416 | 917,000 | ||||||
Goodwill
|
706,884 | 591,652 | ||||||
Deferred
tax asset
|
355 | 3,522 | ||||||
Other
assets, including restricted cash of $17,871 at December 31,
2007
|
126,860 | 112,345 | ||||||
Total
assets
|
$ | 17,957,535 | $ | 16,608,007 | ||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable – trade
|
$ | 300,532 | $ | 324,999 | ||||
Accounts
payable – related parties
|
39,558 | 24,432 | ||||||
Accrued
product payables
|
1,142,370 | 2,227,489 | ||||||
Accrued
expenses
|
48,772 | 47,756 | ||||||
Accrued
interest
|
151,873 | 130,971 | ||||||
Derivative
liabilities
|
287,161 | 41,811 | ||||||
Other
current liabilities
|
252,883 | 247,225 | ||||||
Total
current liabilities
|
2,223,149 | 3,044,683 | ||||||
Long-term debt: (see
Note 14)
|
||||||||
Senior
debt obligations – principal
|
7,813,346 | 5,646,500 | ||||||
Junior
subordinated notes – principal
|
1,232,700 | 1,250,000 | ||||||
Other
|
62,364 | 9,645 | ||||||
Total
long-term debt
|
9,108,410 | 6,906,145 | ||||||
Deferred
tax liabilities
|
66,062 | 21,364 | ||||||
Other
long-term liabilities
|
81,277 | 73,748 | ||||||
Commitments
and contingencies
|
||||||||
Equity: (see Note
15)
|
||||||||
Enterprise
Products Partners L.P. partners’ equity:
|
||||||||
Limited
Partners:
|
||||||||
Common
units (439,354,731 units outstanding at December 31, 2008
and
433,608,763 units outstanding at December 31, 2007)
|
6,036,887 | 5,976,947 | ||||||
Restricted
common units (2,080,600 units outstanding at December 31,
2008
and
1,688,540 units outstanding at December 31, 2007)
|
26,219 | 15,948 | ||||||
General
partner
|
123,599 | 122,297 | ||||||
Accumulated
other comprehensive income (loss)
|
(97,197 | ) | 19,060 | |||||
Total
Enterprise Products Partners L.P. partners’ equity
|
6,089,508 | 6,134,252 | ||||||
Noncontrolling
interest
|
389,129 | 427,815 | ||||||
Total
equity
|
6,478,637 | 6,562,067 | ||||||
Total
liabilities and equity
|
$ | 17,957,535 | $ | 16,608,007 |
For
Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues:
|
||||||||||||
Third
parties
|
$ | 20,769,206 | $ | 16,297,409 | $ | 13,587,739 | ||||||
Related
parties
|
1,136,450 | 652,716 | 403,230 | |||||||||
Total
revenues (see Note 16)
|
21,905,656 | 16,950,125 | 13,990,969 | |||||||||
Costs
and expenses:
|
||||||||||||
Operating
costs and expenses:
|
||||||||||||
Third
parties
|
19,814,572 | 15,646,587 | 12,745,948 | |||||||||
Related
parties
|
646,392 | 362,464 | 343,143 | |||||||||
Total
operating costs and expenses
|
20,460,964 | 16,009,051 | 13,089,091 | |||||||||
General
and administrative costs:
|
||||||||||||
Third
parties
|
31,543 | 31,177 | 22,126 | |||||||||
Related
parties
|
59,007 | 56,518 | 41,265 | |||||||||
Total
general and administrative costs
|
90,550 | 87,695 | 63,391 | |||||||||
Total
costs and expenses
|
20,551,514 | 16,096,746 | 13,152,482 | |||||||||
Equity
in earnings of unconsolidated affiliates
|
59,104 | 29,658 | 21,565 | |||||||||
Operating
income
|
1,413,246 | 883,037 | 860,052 | |||||||||
Other
income (expense):
|
||||||||||||
Interest
expense
|
(400,686 | ) | (311,764 | ) | (238,023 | ) | ||||||
Interest
income
|
5,523 | 8,601 | 7,589 | |||||||||
Other,
net
|
3,715 | (300 | ) | 467 | ||||||||
Total
other expense, net
|
(391,448 | ) | (303,463 | ) | (229,967 | ) | ||||||
Income
before provision for income taxes and the
cumulative
effect of change in accounting principle
|
1,021,798 | 579,574 | 630,085 | |||||||||
Provision
for income taxes
|
(26,401 | ) | (15,257 | ) | (21,323 | ) | ||||||
Income
before the cumulative effect of change in accounting
principle
|
995,397 | 564,317 | 608,762 | |||||||||
Cumulative
effect of change in accounting principle (see Note 8)
|
-- | -- | 1,472 | |||||||||
Net
income
|
995,397 | 564,317 | 610,234 | |||||||||
Net
income attributable to noncontrolling interest
|
(41,376 | ) | (30,643 | ) | (9,079 | ) | ||||||
Net
income attributable to Enterprise Products Partners L.P.
|
$ | 954,021 | $ | 533,674 | $ | 601,155 | ||||||
Net income allocated to:
(see Note 15)
|
||||||||||||
Limited
partners
|
$ | 811,547 | $ | 417,728 | $ | 504,156 | ||||||
General
partner
|
$ | 142,474 | $ | 115,946 | $ | 96,999 | ||||||
Earnings per unit: (see
Note 19)
|
||||||||||||
Basic
and diluted earnings per unit before change in accounting
principle
|
$ | 1.84 | $ | 0.95 | $ | 1.20 | ||||||
Basic
and diluted earnings per unit
|
$ | 1.84 | $ | 0.95 | $ | 1.20 |
For
Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
income
|
$ | 995,397 | $ | 564,317 | $ | 610,234 | ||||||
Other
comprehensive income (loss):
|
||||||||||||
Cash
flow hedges:
|
||||||||||||
Commodity
financial instrument gains (losses) during period
|
(150,865 | ) | (25,860 | ) | 8,942 | |||||||
Reclassification
adjustment for (gains) losses included in net income
related
to commodity financial instruments
|
58,407 | 7,863 | (12,564 | ) | ||||||||
Interest
rate financial instrument gains (losses) during period
|
(28,761 | ) | 14,725 | 11,196 | ||||||||
Reclassification
adjustment for gains included in net income
related
to interest rate financial instruments
|
(2,401 | ) | (5,779 | ) | (4,234 | ) | ||||||
Foreign
currency hedge gains
|
9,286 | 1,308 | -- | |||||||||
Total
cash flow hedges
|
(114,334 | ) | (7,743 | ) | 3,340 | |||||||
Foreign
currency translation adjustment
|
(2,501 | ) | 2,007 | (807 | ) | |||||||
Change
in funded status of pension and postretirement plans, net of
tax
|
(1,339 | ) | (52 | ) | -- | |||||||
Total
other comprehensive income (loss)
|
(118,174 | ) | (5,788 | ) | 2,533 | |||||||
Comprehensive
income
|
877,223 | 558,529 | 612,767 | |||||||||
Comprehensive
income attributable to noncontrolling interest
|
39,459 | 28,040 | 9,079 | |||||||||
Comprehensive
income attributable to Enterprise Products Partners L.P.
|
$ | 837,764 | $ | 530,489 | $ | 603,688 |
For
Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Operating
activities:
|
||||||||||||
Net
income
|
$ | 995,397 | $ | 564,317 | $ | 610,234 | ||||||
Adjustments
to reconcile net income to net cash
flows
provided by operating activities:
|
||||||||||||
Depreciation,
amortization and accretion in operating costs and expenses
|
555,370 | 513,840 | 440,256 | |||||||||
Depreciation
and amortization in general and administrative costs
|
10,659 | 10,258 | 7,186 | |||||||||
Amortization
in interest expense
|
(3,858 | ) | (336 | ) | 766 | |||||||
Equity
in earnings of unconsolidated affiliates
|
(59,104 | ) | (29,658 | ) | (21,565 | ) | ||||||
Distributions
received from unconsolidated affiliates
|
98,553 | 73,593 | 43,032 | |||||||||
Provision
for impairment of long-lived asset
|
-- | -- | 88 | |||||||||
Cumulative
effect of change in accounting principle
|
-- | -- | (1,472 | ) | ||||||||
Operating
lease expense paid by EPCO, Inc.
|
2,038 | 2,105 | 2,109 | |||||||||
Loss
(gain) from asset sales and related transactions
|
(3,746 | ) | 5,391 | (3,359 | ) | |||||||
Loss
(gain) on early extinguishment of debt
|
(7,093 | ) | 250 | -- | ||||||||
Deferred
income tax expense
|
6,199 | 8,306 | 14,427 | |||||||||
Changes
in fair market value of financial instruments
|
198 | 981 | (51 | ) | ||||||||
Effect
of pension settlement recognition
|
(114 | ) | 588 | -- | ||||||||
Net
effect of changes in operating accounts (see Note 22)
|
(357,430 | ) | 441,306 | 83,418 | ||||||||
Net
cash flows provided by operating activities
|
1,237,069 | 1,590,941 | 1,175,069 | |||||||||
Investing
activities:
|
||||||||||||
Capital
expenditures
|
(1,979,459 | ) | (2,185,800 | ) | (1,341,070 | ) | ||||||
Contributions
in aid of construction costs
|
25,783 | 57,547 | 60,492 | |||||||||
Proceeds
from asset sales and related transactions
|
15,999 | 12,027 | 3,927 | |||||||||
Increase
in restricted cash
|
(132,775 | ) | (47,347 | ) | (8,715 | ) | ||||||
Cash
used for business combinations (see Note 12)
|
(202,160 | ) | (35,793 | ) | (276,500 | ) | ||||||
Acquisition
of intangible assets
|
(5,126 | ) | (11,232 | ) | -- | |||||||
Investments
in unconsolidated affiliates
|
(129,816 | ) | (332,909 | ) | (138,266 | ) | ||||||
Advances
from (to) unconsolidated affiliates
|
(4,315 | ) | (10,100 | ) | 10,844 | |||||||
Cash
used in investing activities
|
(2,411,869 | ) | (2,553,607 | ) | (1,689,288 | ) | ||||||
Financing
activities:
|
||||||||||||
Borrowings
under debt agreements
|
8,683,450 | 6,024,518 | 3,378,285 | |||||||||
Repayments
of debt
|
(6,528,126 | ) | (4,458,141 | ) | (2,907,000 | ) | ||||||
Debt
issuance costs
|
(17,584 | ) | (16,511 | ) | (8,955 | ) | ||||||
Distributions
paid to partners
|
(1,037,373 | ) | (957,705 | ) | (843,292 | ) | ||||||
Distributions
paid to noncontrolling interest
|
(55,851 | ) | (32,326 | ) | (8,831 | ) | ||||||
Proceeds
from initial public offering of Duncan Energy Partners
in
noncontrolling interest (see Notes 2 and 17)
|
-- | 290,466 | -- | |||||||||
Other
contributions from noncontrolling interest
|
28 | 12,506 | 27,578 | |||||||||
Net
proceeds from issuance of common units
|
142,777 | 69,221 | 857,187 | |||||||||
Repurchase
of restricted option awards
|
-- | (1,568 | ) | -- | ||||||||
Acquisition
of treasury units
|
(1,911 | ) | -- | -- | ||||||||
Monetization
of interest rate hedging financial instruments (see Note
7)
|
(14,444 | ) | 48,895 | -- | ||||||||
Cash
provided by financing activities
|
1,170,966 | 979,355 | 494,972 | |||||||||
Effect
of exchange rate changes on cash
|
(515 | ) | 414 | (232 | ) | |||||||
Net
change in cash and cash equivalents
|
(3,834 | ) | 16,689 | (19,247 | ) | |||||||
Cash
and cash equivalents, January 1
|
39,722 | 22,619 | 42,098 | |||||||||
Cash
and cash equivalents, December 31
|
$ | 35,373 | $ | 39,722 | $ | 22,619 |
Enterprise
Products Partners L.P.
|
||||||||||||||||||
Accumulated
|
||||||||||||||||||
Other
|
||||||||||||||||||
Limited
|
General
|
Deferred
|
Comprehensive
|
Noncontrolling
|
||||||||||||||
Partners
|
Partner
|
Compensation
|
Income
(Loss)
|
Interest
|
Total
|
|||||||||||||
Balance,
December 31, 2005
|
$ | 5,561,338 | $ | 113,496 | $ | (14,597 | ) | $ | 19,072 | $ | 103,168 | 5,782,477 | ||||||
Net
income
|
504,156 | 96,999 | -- | -- | 9,079 | 610,234 | ||||||||||||
Operating
leases paid by EPCO, Inc.
|
2,067 | 42 | -- | -- | -- | 2,109 | ||||||||||||
Cash
distributions to partners
|
(739,632 | ) | (101,805 | ) | -- | -- | -- | (841,437 | ) | |||||||||
Unit
option reimbursements to EPCO, Inc.
|
(1,818 | ) | (41 | ) | -- | -- | -- | (1,859 | ) | |||||||||
Cash
distributions to noncontrolling interest
|
-- | -- | -- | -- | (8,831 | ) | (8,831 | ) | ||||||||||
Net
proceeds from issuance of common units
|
830,825 | 16,943 | -- | -- | -- | 847,768 | ||||||||||||
Common
units issued to Lewis in connection
with
Encinal acquisition
|
181,112 | 3,705 | -- | -- | -- | 184,817 | ||||||||||||
Proceeds
from exercise of unit options
|
5,601 | 114 | -- | -- | -- | 5,715 | ||||||||||||
Contributions
from noncontrolling interest
|
-- | -- | -- | -- | 27,578 | 27,578 | ||||||||||||
Change
in accounting method for
equity
awards (see Note 8)
|
(15,815 | ) | (307 | ) | 14,597 | -- | (1,525 | ) | ||||||||||
Amortization
of equity awards
|
8,282 | 155 | -- | -- | 8,437 | |||||||||||||
Acquisition
of additional interest in subsidiary
|
-- | -- | -- | -- | (1,865 | ) | (1,865 | ) | ||||||||||
Change
in funded status of pension and
postretirement
plans, net of tax
|
-- | -- | -- | (464 | ) | -- | (464 | ) | ||||||||||
Foreign
currency translation adjustment
|
-- | -- | -- | (807 | ) | -- | (807 | ) | ||||||||||
Acquisition-related
disbursement of cash
|
(6,199 | ) | (126 | ) | -- | -- | -- | (6,325 | ) | |||||||||
Cash
flow hedges
|
-- | -- | -- | 3,340 | -- | 3,340 | ||||||||||||
Balance,
December 31, 2006
|
6,329,917 | 129,175 | -- | 21,141 | 129,129 | 6,609,362 | ||||||||||||
Net
income
|
417,728 | 115,946 | -- | -- | 30,643 | 564,317 | ||||||||||||
Operating
leases paid by EPCO, Inc.
|
2,063 | 42 | -- | -- | -- | 2,105 | ||||||||||||
Cash
distributions to partners
|
(833,793 | ) | (124,388 | ) | -- | -- | -- | (958,181 | ) | |||||||||
Unit
option reimbursements to EPCO, Inc.
|
(2,999 | ) | (58 | ) | -- | -- | -- | (3,057 | ) | |||||||||
Cash
distributions to noncontrolling interest
|
-- | -- | -- | -- | (32,326 | ) | (32,326 | ) | ||||||||||
Net
proceeds from issuance of common units
|
60,445 | 1,232 | -- | -- | -- | 61,677 | ||||||||||||
Proceeds
from exercise of unit options
|
7,549 | 154 | -- | -- | -- | 7,703 | ||||||||||||
Contributions
from noncontrolling interest
|
-- | -- | -- | -- | 302,972 | 302,972 | ||||||||||||
Repurchase
of restricted units and options
|
(1,568 | ) | -- | -- | -- | -- | (1,568 | ) | ||||||||||
Amortization
of equity awards
|
13,553 | 194 | -- | -- | -- | 13,747 | ||||||||||||
Change
in funded status of pension and
postretirement
plans, net of tax
|
-- | -- | -- | 1,063 | (11 | ) | 1,052 | |||||||||||
Foreign
currency translation adjustment
|
-- | -- | -- | 2,007 | -- | 2,007 | ||||||||||||
Cash
flow hedges
|
-- | -- | -- | (5,151 | ) | (2,592 | ) | (7,743 | ) | |||||||||
Balance,
December 31, 2007
|
5,992,895 | 122,297 | -- | 19,060 | 427,815 | 6,562,067 | ||||||||||||
Net
income
|
811,547 | 142,474 | -- | -- | 41,376 | 995,397 | ||||||||||||
Operating
leases paid by EPCO, Inc.
|
1,997 | 41 | -- | -- | -- | 2,038 | ||||||||||||
Cash
distributions to partners
|
(892,693 | ) | (144,130 | ) | -- | -- | -- | (1,036,823 | ) | |||||||||
Unit
option reimbursements to EPCO, Inc.
|
(550 | ) | -- | -- | -- | -- | (550 | ) | ||||||||||
Cash
distributions to noncontrolling interest
|
-- | -- | -- | -- | (55,851 | ) | (55,851 | ) | ||||||||||
Non-cash
distributions
|
(7,140 | ) | (144 | ) | -- | -- | -- | (7,284 | ) | |||||||||
Acquisition
of treasury units
|
(1,873 | ) | (38 | ) | -- | -- | -- | (1,911 | ) | |||||||||
Net
proceeds from issuance of common units
|
139,248 | 2,842 | -- | -- | -- | 142,090 | ||||||||||||
Proceeds
from exercise of unit options
|
679 | 8 | -- | -- | -- | 687 | ||||||||||||
Contributions
from noncontrolling interest
|
-- | -- | -- | -- | 28 | 28 | ||||||||||||
Amortization
of equity awards
|
18,996 | 249 | -- | -- | -- | 19,245 | ||||||||||||
Acquisition
of additional interest in subsidiaries
|
-- | -- | -- | -- | (22,322 | ) | (22,322 | ) | ||||||||||
Change
in funded status of pension and
postretirement
plans, net of tax
|
-- | -- | -- | (1,350 | ) | 11 | (1,339 | ) | ||||||||||
Foreign
currency translation adjustment
|
-- | -- | -- | (2,501 | ) | -- | (2,501 | ) | ||||||||||
Cash
flow hedges
|
-- | -- | -- | (112,406 | ) | (1,928 | ) | (114,334 | ) | |||||||||
Balance,
December 31, 2008
|
$ | 6,063,106 | $ | 123,599 | $ | -- | $ | (97,197 | ) | $ | 389,129 | $ | 6,478,637 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Balance
at beginning of period
|
$ | 21,659 | $ | 23,406 | $ | 37,329 | ||||||
Charges
to expense
|
1,098 | 2,614 | 473 | |||||||||
Deductions
|
(7,634 | ) | (4,361 | ) | (14,396 | ) | ||||||
Balance
at end of period
|
$ | 15,123 | $ | 21,659 | $ | 23,406 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Balance
at beginning of period
|
$ | 26,459 | $ | 24,178 | $ | 22,090 | ||||||
Charges
to expense
|
905 | 375 | 1,105 | |||||||||
Acquisition-related
additions and other
|
-- | 6,499 | 8,811 | |||||||||
Deductions
|
(12,002 | ) | (4,593 | ) | (7,828 | ) | ||||||
Balance
at end of period
|
$ | 15,362 | $ | 26,459 | $ | 24,178 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Amounts
held in brokerage accounts related to
|
||||||||
commodity
hedging activities and physical natural gas purchases
|
$ | 203,789 | $ | 53,144 | ||||
Proceeds
from Petal GO Zone bonds reserved for construction costs
|
1 | 17,871 | ||||||
Total
restricted cash
|
$ | 203,790 | $ | 71,015 |
§
|
Recognizes
and measures in its financial statements the identifiable assets acquired,
the liabilities assumed, and any noncontrolling interests in the
acquiree.
|
§
|
Recognizes
and measures any goodwill acquired in the business combination or a gain
resulting from a bargain purchase. SFAS 141(R) defines a
bargain purchase as a business combination in which the total
acquisition-date fair value of the identifiable net assets acquired
exceeds the fair value of the consideration transferred plus any
noncontrolling interest in the acquiree, and requires the acquirer to
recognize that excess in net income as a gain attributable to the
acquirer.
|
§
|
Determines
what information to disclose to enable users of the financial statements
to evaluate the nature and financial effects of the business
combination.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
EPCO
1998 Long-Term Incentive Plan (“EPCO 1998 Plan”)
|
||||||||||||
Unit
options
|
$ | 439 | $ | 4,447 | $ | 701 | ||||||
Restricted
units
|
8,816 | 7,721 | 5,019 | |||||||||
Total
EPCO 1998 Plan (1)
|
9,255 | 12,168 | 5,720 | |||||||||
Enterprise
Products 2008 Long-Term Incentive Plan
|
||||||||||||
(“EPD
2008 LTIP”)
|
||||||||||||
Unit
options
|
87 | -- | -- | |||||||||
Total
EPD 2008 LTIP
|
87 | -- | -- | |||||||||
Employee
Partnerships
|
5,535 | 3,911 | 2,146 | |||||||||
DEP
GP UARs
|
1 | 69 | -- | |||||||||
Total
compensation expense
|
$ | 14,878 | $ | 16,148 | $ | 7,866 | ||||||
(1)
Amounts
for the year ended December 31, 2007 include $4.6 million associated with
the resignation of our general partner’s former chief executive
officer.
|
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number
of
|
Strike
Price
|
Contractual
|
Intrinsic
|
|||||||||||||
Units
|
(dollars/unit)
|
Term
(in years)
|
Value
(1)
|
|||||||||||||
Outstanding
at December 31, 2005
|
2,082,000 | $ | 22.16 | |||||||||||||
Granted
(2)
|
590,000 | 24.85 | ||||||||||||||
Exercised
|
(211,000 | ) | 15.95 | |||||||||||||
Forfeited
|
(45,000 | ) | 24.28 | |||||||||||||
Outstanding
at December 31, 2006
|
2,416,000 | 23.32 | ||||||||||||||
Granted
(3)
|
895,000 | 30.63 | ||||||||||||||
Exercised
|
(256,000 | ) | 19.26 | |||||||||||||
Settled
or forfeited (4)
|
(740,000 | ) | 24.62 | |||||||||||||
Outstanding at December 31,
2007 (5)
|
2,315,000 | 26.18 | ||||||||||||||
Exercised
|
(61,500 | ) | 20.38 | |||||||||||||
Forfeited
|
(85,000 | ) | 26.72 | |||||||||||||
Outstanding at December 31,
2008 (6)
|
2,168,500 | 26.32 | 5.19 | $ | -- | |||||||||||
Options
exercisable at:
|
||||||||||||||||
December
31, 2006
|
591,000 | $ | 20.85 | 5.11 | $ | 4,808 | ||||||||||
December
31, 2007
|
335,000 | $ | 22.06 | 3.96 | $ | 3,291 | ||||||||||
December
31, 2008 (6)
|
548,500 | $ | 21.47 | 4.08 | $ | -- | ||||||||||
(1)
Aggregate
intrinsic value reflects fully vested unit options at the date
indicated.
(2)
The
total grant date fair value of these awards was $1.2 million based on the
following assumptions: (i) weighted-average expected life of options of
seven years; (ii) weighted-average risk-free interest rate of 5.0%; (iii)
weighted-average expected distribution yield on our common units of 8.9%;
and (iv) weighted-average expected unit price volatility on our common
units of 23.5%.
(3)
The
total grant date fair value of these awards was $2.4 million based on the
following assumptions: (i) expected life of options of seven years; (ii)
weighted-average risk-free interest rate of 4.8%; (iii) weighted-average
expected distribution yield on our common units of 8.4%; and (iv)
weighted-average expected unit price volatility on our common units of
23.2%.
(4)
Includes
the settlement of 710,000 options in connection with the resignation of
our general partner’s former chief executive officer.
(5)
During
2008, we amended the terms of certain of our outstanding unit
options. In general, the expiration dates of these awards were
modified from May and August 2017 to December 2012.
(6)
We
were committed to issue 2,168,500 and 2,315,000 of our common units at
December 31, 2008 and 2007, respectively, if all outstanding options
awarded under the EPCO 1998 Plan (as of these dates) were exercised. An
additional 365,000, 480,000 and 775,000 of these options are exercisable
in 2009, 2010 and 2012, respectively.
|
Weighted-
|
||||||||
Average
Grant
|
||||||||
Number
of
|
Date
Fair Value
|
|||||||
Units
|
per Unit
(1)
|
|||||||
Restricted
units at December 31, 2005
|
751,604 | |||||||
Granted
(2)
|
466,400 | $ | 25.21 | |||||
Vested
|
(42,136 | ) | $ | 24.02 | ||||
Forfeited
|
(70,631 | ) | $ | 22.86 | ||||
Restricted
units at December 31, 2006
|
1,105,237 | |||||||
Granted
(3)
|
738,040 | $ | 25.61 | |||||
Vested
|
(4,884 | ) | $ | 25.28 | ||||
Forfeited
|
(36,800 | ) | $ | 23.51 | ||||
Settled
(4)
|
(113,053 | ) | $ | 23.24 | ||||
Restricted
units at December 31, 2007
|
1,688,540 | |||||||
Granted
(5)
|
766,200 | $ | 24.93 | |||||
Vested
|
(285,363 | ) | $ | 23.11 | ||||
Forfeited
|
(88,777 | ) | $ | 26.98 | ||||
Restricted
units at December 31, 2008
|
2,080,600 | |||||||
(1)
Determined
by dividing the aggregate grant date fair value of awards by the number of
awards issued. The weighted-average grant date fair value per unit
for forfeited and vested awards is determined before an allowance for
forfeitures.
(2)
Aggregate
grant date fair value of restricted unit awards issued during 2006 was
$10.8 million based on grant date market prices of our common units
ranging from $24.85 to $27.45 per unit and estimated forfeiture rates
ranging from 7.8% to 9.8%.
(3)
Aggregate
grant date fair value of restricted unit awards issued during 2007 was
$18.9 million based on grant date market prices of our common units
ranging from $28.00 to $31.83 per unit and estimated forfeiture rates
ranging from 4.6% to 17.0%.
(4)
Reflects
the settlement of restricted units in connection with the resignation of
our general partner’s former chief executive officer.
(5)
Aggregate
grant date fair value of restricted unit awards issued during 2008 was
$19.1 million based on grant date market prices of our common units
ranging from $25.00 to $32.31 per unit and an estimated forfeiture rate
of 17.0%.
|
Weighted-
|
||||||||||||
Weighted-
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
of
|
Strike
Price
|
Contractual
|
||||||||||
Units
|
(dollars/unit)
|
Term
(in years)
|
||||||||||
Outstanding
at January 1, 2008
|
-- | |||||||||||
Granted
(1)
|
795,000 | $ | 30.93 | |||||||||
Outstanding at December 31, 2008 (2)
|
795,000 | $ | 30.93 | 5.00 | ||||||||
(1)
Aggregate
grant date fair value of these unit options issued during 2008 was $1.6
million based on the following assumptions: (i) a grant date market price
of our common units of $30.93 per unit; (ii) expected life of options of
4.7 years; (iii) risk-free interest rate of 3.3%; (iv) expected
distribution yield on our common units of 7.0%; (v) expected unit price
volatility on our common units of 19.8%; and (vi) an estimated forfeiture
rate of 17.0%.
(2)
The
795,000 units outstanding at December 31, 2008 will become exercisable in
2013.
|
Initial
|
Class
A
|
|||||
Class
A
|
Partner
|
Award
|
Grant
Date
|
Unrecognized
|
||
Employee
|
Description
|
Capital
|
Preferred
|
Vesting
|
Fair
Value
|
Compensation
|
Partnership
|
of
Assets
|
Base
|
Return
|
Date
(1)
|
of
Awards (2)
|
Cost
(3)
|
EPE
Unit I
|
1,821,428
EPE units
|
$51.0
million
|
4.50% to
5.725% (4)
|
November
2012
|
$17.0
million
|
$9.3
million
|
EPE
Unit II
|
40,725
EPE units
|
$1.5
million
|
4.50% to
5.725% (4)
|
February
2014
|
$0.3
million
|
$0.2
million
|
EPE
Unit III
|
4,421,326
EPE units
|
$170.0
million
|
3.80%
|
May
2014
|
$32.7
million
|
$25.1
million
|
Enterprise
Unit
|
881,836
EPE units
844,552
EPD units
|
$51.5
million
|
5.00%
|
February
2014
|
$4.2
million
|
$3.7
million
|
EPCO
Unit
|
779,102
EPD units
|
$17.0
million
|
4.87%
|
November
2013
|
$7.2
million
|
$7.0
million
|
(1)
The
vesting date may be accelerated for change of control and other events as
described in the underlying partnership agreements.
(2)
Our
estimated grant date fair values were determined using a Black-Scholes
option pricing model and reflect adjustments for forfeitures, regrants and
other modifications. See following table for information
regarding our fair value assumptions.
(3)
Unrecognized
compensation cost represents the total future expense to be recognized by
the EPCO group of companies as of December 31, 2008. We
will recognize our allocated share of such costs in the
future. The period over which the unrecognized
compensation cost will be recognized is as follows for each Employee
Partnership: 3.9 years, EPE Unit I; 5.1 years, EPE Unit II; 5.4
years, EPE Unit III; 5.1 years, Enterprise Unit; and 4.9 years, EPCO
Unit.
(4)
In
July 2008, the Class A preferred return was reduced from 6.25% to the
floating amounts
presented.
|
Expected
|
Risk-Free
|
Expected
|
Expected
|
|
Employee
|
Life
|
Interest
|
Distribution
Yield
|
Unit
Price Volatility
|
Partnership
|
of
Award
|
Rate
|
of
EPE/EPD units
|
of
EPE/EPD units
|
EPE
Unit I
|
3
to 5 years
|
2.7%
to 5.0%
|
3.0%
to 4.8%
|
16.6%
to 30.0%
|
EPE
Unit II
|
5
to 6 years
|
3.3%
to 4.4%
|
3.8%
to 4.8%
|
18.7%
to 19.4%
|
EPE
Unit III
|
4
to 6 years
|
3.2%
to 4.9%
|
4.0%
to 4.8%
|
16.6%
to 19.4%
|
Enterprise
Unit
|
6
years
|
2.7%
to 3.9%
|
4.5%
to 8.0%
|
15.3%
to 22.1%
|
EPCO
Unit
|
5
years
|
2.4%
|
11.1%
|
50.0%
|
Pension
|
Postretirement
|
|||||||
Plan
|
Plan
|
|||||||
Projected
benefit obligation
|
$ | 7,733 | $ | 4,976 | ||||
Accumulated
benefit obligation
|
5,711 | -- | ||||||
Fair
value of plan assets
|
4,035 | -- | ||||||
Funded
status
|
(3,698 | ) | (4,976 | ) |
Pension
|
Postretirement
|
|||||||
Plan
|
Plan
|
|||||||
2009
|
$ | 289 | $ | 357 | ||||
2010
|
334 | 399 | ||||||
2011
|
535 | 427 | ||||||
2012
|
408 | 440 | ||||||
2013
|
775 | 439 | ||||||
2014
through 2018
|
4,211 | 2,067 | ||||||
Total
|
$ | 6,552 | $ | 4,129 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Unrecognized
transition obligation
|
$ | 0.9 | $ | 1.0 | ||||
Net
of tax
|
0.5 | 0.6 | ||||||
Unrecognized
prior service cost credit
|
(1.0 | ) | (1.2 | ) | ||||
Net
of tax
|
(0.6 | ) | (0.8 | ) | ||||
Unrecognized
net actuarial loss
|
1.3 | 2.8 | ||||||
Net
of tax
|
0.8 | 1.7 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Interest
Rate Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Reclassification
of cash flow hedge amounts from AOCI, net
|
$ | 4,409 | $ | 5,429 | $ | 4,234 | ||||||
Other
gains (losses) from derivative transactions
|
5,340 | (8,934 | ) | (5,195 | ) | |||||||
Duncan
Energy Partners:
|
||||||||||||
Ineffective
portion of cash flow hedges
|
(5 | ) | (155 | ) | -- | |||||||
Reclassification
of cash flow hedge amounts from AOCI, net
|
(2,008 | ) | 350 | -- | ||||||||
Total
hedging gains (losses), net, in consolidated interest
expense
|
$ | 7,736 | $ | (3,310 | ) | $ | (961 | ) | ||||
Commodity
Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Reclassification
of cash flow hedge amounts from
AOCI,
net - natural gas marketing activities
|
$ | (30,175 | ) | $ | (3,299 | ) | $ | (1,327 | ) | |||
Reclassification
of cash flow hedge amounts from
AOCI,
net - NGL and petrochemical operations
|
(28,232 | ) | (4,564 | ) | 13,891 | |||||||
Other
gains (losses) from derivative transactions
|
29,772 | (20,712 | ) | (2,307 | ) | |||||||
Total
hedging gains (losses), net, in consolidated operating costs and
expenses
|
$ | (28,635 | ) | $ | (28,575 | ) | $ | 10,257 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Current
assets:
|
||||||||
Derivative
assets:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 7,780 | $ | -- | ||||
Commodity
risk hedging portfolio
|
185,762 | 341 | ||||||
Foreign
currency risk hedging portfolio
|
9,284 | 1,308 | ||||||
Total
derivative assets – current
|
$ | 202,826 | $ | 1,649 | ||||
Other
assets:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 38,939 | $ | 14,744 | ||||
Total
derivative assets – long-term
|
$ | 38,939 | $ | 14,744 | ||||
Current
liabilities:
|
||||||||
Derivative
liabilities:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 5,910 | $ | 22,209 | ||||
Commodity
risk hedging portfolio
|
281,142 | 19,575 | ||||||
Foreign
currency risk hedging portfolio
|
109 | 27 | ||||||
Total
derivative liabilities – current
|
$ | 287,161 | $ | 41,811 | ||||
Other
liabilities:
|
||||||||
Interest
rate risk hedging portfolio
|
$ | 3,889 | $ | 3,080 | ||||
Commodity
risk hedging portfolio
|
233 | -- | ||||||
Total
derivative liabilities – long-term
|
$ | 4,122 | $ | 3,080 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Interest
Rate Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Gains
(losses) on cash flow hedges
|
$ | (20,772 | ) | $ | 17,996 | $ | 11,196 | |||||
Reclassification
of cash flow hedge amounts to net income, net
|
(4,409 | ) | (5,429 | ) | (4,234 | ) | ||||||
Duncan
Energy Partners:
|
||||||||||||
Losses
on cash flow hedges
|
(7,989 | ) | (3,271 | ) | -- | |||||||
Reclassification
of cash flow hedge amounts to net income, net
|
2,008 | (350 | ) | -- | ||||||||
Total
interest rate risk hedging gains (losses), net
|
(31,162 | ) | 8,946 | 6,962 | ||||||||
Commodity
Risk Hedging Portfolio:
|
||||||||||||
EPO:
|
||||||||||||
Natural
gas marketing activities:
|
||||||||||||
Losses
on cash flow hedges
|
(30,642 | ) | (3,125 | ) | (1,034 | ) | ||||||
Reclassification
of cash flow hedge amounts to net income, net
|
30,175 | 3,299 | 1,327 | |||||||||
NGL
and petrochemical operations:
|
||||||||||||
Gains
(losses) on cash flow hedges
|
(120,223 | ) | (22,735 | ) | 9,976 | |||||||
Reclassification
of cash flow hedge amounts to net income, net
|
28,232 | 4,564 | (13,891 | ) | ||||||||
Total
commodity risk hedging gains (losses), net
|
(92,458 | ) | (17,997 | ) | (3,622 | ) | ||||||
Foreign
Currency Risk Hedging Portfolio:
|
||||||||||||
Gains
on cash flow hedges
|
9,286 | 1,308 | -- | |||||||||
Total
foreign currency risk hedging gains (losses), net
|
9,286 | 1,308 | -- | |||||||||
Total
cash flow hedge amounts in other comprehensive income (loss)
(1)
|
$ | (114,334 | ) | $ | (7,743 | ) | $ | 3,340 | ||||
(1)
Total
cash flow hedge amounts in other comprehensive income (loss) include
amounts attributable to noncontrolling interest. Such amounts were
$1.9 million (loss) and $2.6 million (loss) for the years ended December
31, 2008 and 2007, respectively.
|
Number
|
Period
Covered
|
Termination
|
Fixed
to
|
Notional
|
||
Hedged
Fixed Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Variable Rate
(1)
|
Value
|
|
Senior
Notes C, 6.375% fixed rate, due Feb. 2013
|
1
|
Jan.
2004 to Feb. 2013
|
Feb.
2013
|
6.375% to
5.015%
|
$100.0
million
|
|
Senior
Notes G, 5.60% fixed rate, due Oct. 2014
|
3
|
4th
Qtr. 2004 to Oct. 2014
|
Oct.
2014
|
5.60%
to 5.297%
|
$300.0
million
|
|
(1) The
variable rate indicated is the all-in variable rate for the current
settlement
period.
|
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
||
Hedged
Variable Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
|
DEP
I Revolving Credit Facility, due Feb. 2011
|
3
|
Sep.
2007 to Sep. 2010
|
Sep.
2010
|
1.47% to
4.62%
|
$175.0
million
|
|
(1) Amounts
receivable from or payable to the swap counterparties are settled every
three months (the “settlement
period”).
|
§
|
Level
1 fair values are based on quoted prices, which are available in active
markets for identical assets or liabilities as of the measurement
date. Active markets are defined as those in which transactions
for identical assets or liabilities occur in sufficient frequency so as to
provide pricing information on an ongoing basis (e.g., the NYSE or
NYMEX). Level 1 primarily consists of financial assets and
liabilities such as exchange-traded financial instruments, publicly-traded
equity securities and U.S. government treasury
securities.
|
§
|
Level
2 fair values are based on pricing inputs other than quoted prices in
active markets (as reflected in Level 1 fair values) and are either
directly or indirectly observable as of the measurement
date. Level 2 fair values include instruments that are valued
using financial models or other appropriate valuation
methodologies. Such financial models are primarily
industry-standard models that consider various assumptions, including
quoted forward prices for commodities, time value of money, volatility
factors for stocks and current market and contractual prices for the
underlying instruments, as well as other relevant economic
measures. Substantially all of these assumptions are (i)
observable in the marketplace throughout the full term of the instrument,
(ii) can be derived from observable data or (iii) are validated by inputs
other than quoted prices (e.g., interest rate and yield curves at commonly
quoted intervals). Level 2 includes non-exchange-traded
instruments such as over-the-counter forward contracts, options and
repurchase agreements.
|
§
|
Level
3 fair values are based on unobservable inputs. Unobservable
inputs are used to measure fair value to the extent that observable inputs
are not available, thereby allowing for situations in which there is
little, if any, market activity for the asset or liability at the
measurement date. Unobservable inputs reflect the reporting
entity’s own ideas about the assumptions that market participants would
use in pricing an asset or liability (including assumptions about
risk). Unobservable inputs are based on the best information
available in the circumstances, which might include the reporting entity’s
internally-developed data. The reporting entity must not ignore
information about market participant assumptions that is reasonably
available without undue cost and effort. Level 3 inputs are
typically used in connection with internally developed valuation
methodologies where management makes its best estimate of an instrument’s
fair value. Level 3
|
|
generally
includes specialized or unique financial instruments that are tailored to
meet a customer’s specific needs. At December 31, 2008 our
Level 3 financial assets consisted of ethane based contracts with a range
of two to twelve months in term. This classification is
primarily due to our reliance on broker quotes for this product due to the
forward ethane markets being less than highly
active.
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Commodity
financial instruments
|
$ | 4,030 | $ | 149,180 | $ | 32,552 | $ | 185,762 | ||||||||
Foreign
currency hedging financial instruments
|
-- | 9,284 | -- | 9,284 | ||||||||||||
Interest
rate financial instruments
|
-- | 46,719 | -- | 46,719 | ||||||||||||
Total
|
$ | 4,030 | $ | 205,183 | $ | 32,552 | $ | 241,765 | ||||||||
Financial
liabilities:
|
||||||||||||||||
Commodity
financial instruments
|
$ | 7,137 | $ | 274,238 | $ | -- | $ | 281,375 | ||||||||
Foreign
currency hedging financial instruments
|
-- | 109 | -- | 109 | ||||||||||||
Interest
rate financial instruments
|
-- | 9,799 | -- | 9,799 | ||||||||||||
Total
|
$ | 7,137 | $ | 284,146 | $ | -- | $ | 291,283 |
Balance,
January 1, 2008
|
$ | (4,660 | ) | |
Total
gains (losses) included in:
|
||||
Net
income (1)
|
(34,807 | ) | ||
Other
comprehensive loss
|
37,212 | |||
Purchases,
issuances, settlements
|
34,807 | |||
Balance,
December 31, 2008
|
$ | 32,552 | ||
(1) There
were no unrealized gains included in this amounts.
|
At
December 31, 2008
|
At
December 31, 2007
|
|||||||||||||||
Carrying
|
Fair
|
Carrying
|
Fair
|
|||||||||||||
Financial
Instruments
|
Value
|
Value
|
Value
|
Value
|
||||||||||||
Financial
assets:
|
||||||||||||||||
Cash
and cash equivalents, including restricted cash
|
$ | 239,162 | $ | 239,162 | $ | 92,866 | $ | 92,866 | ||||||||
Accounts
receivable
|
1,247,144 | 1,247,144 | 2,010,544 | 2,010,544 | ||||||||||||
Commodity
financial instruments (1)
|
185,762 | 185,762 | 341 | 341 | ||||||||||||
Foreign
currency hedging financial instruments (2)
|
9,284 | 9,284 | 1,308 | 1,308 | ||||||||||||
Interest
rate hedging financial instruments (3)
|
46,719 | 46,719 | 14,744 | 14,744 | ||||||||||||
Financial
liabilities:
|
||||||||||||||||
Accounts
payable and accrued expenses
|
1,683,105 | 1,683,105 | 2,755,647 | 2,755,647 | ||||||||||||
Fixed-rate
debt (principal amount) (4)
|
7,704,296 | 6,638,954 | 5,904,000 | 5,867,899 | ||||||||||||
Variable-rate
debt
|
1,341,750 | 1,341,750 | 992,500 | 992,500 | ||||||||||||
Commodity
financial instruments (1)
|
281,375 | 281,375 | 19,575 | 19,575 | ||||||||||||
Foreign
currency hedging financial instruments (2)
|
109 | 109 | 27 | 27 | ||||||||||||
Interest
rate hedging financial instruments (3)
|
9,799 | 9,799 | 25,289 | 25,289 | ||||||||||||
(1) Represent
commodity financial instrument transactions that either have not settled
or have settled and not been invoiced. Settled and invoiced
transactions are reflected in either accounts receivable or accounts
payable depending on the outcome of the transaction.
(2) Relates
to the hedging of our exposure to fluctuations in the Canadian dollar and
Japanese yen.
(3) Represent
interest rate hedging financial instrument transactions that have not
settled. Settled transactions are reflected in either accounts
receivable or accounts payable depending on the outcome of the
transaction.
(4) Due
to the distress in the capital markets following the collapse of several
major financial entities and uncertainty in the credit markets during
2008, corporate debt securities were trading at significant
discounts.
|
Pro
Forma income statement amounts:
|
||||
Historical
net income attributable to Enterprise Products Partners
L.P.
|
$ | 601,155 | ||
Adjustments
to derive pro forma net income attributable to Enterprise
|
||||
Products
Partners L.P.:
|
||||
Effect
of implementation of SFAS 123(R):
|
||||
Remove
cumulative effect of change in accounting
|
||||
principle
recorded in January 2006
|
(1,472 | ) | ||
Pro
forma net income attributable to Enterprise Products Partners
L.P.
|
599,683 | |||
EPGP
interest
|
(96,969 | ) | ||
Pro
forma net income allocated to limited partners
|
$ | 502,714 | ||
Pro
forma per unit data (basic):
|
||||
Historical
units outstanding
|
414,442 | |||
Per
unit data:
|
||||
As
reported
|
$ | 1.20 | ||
Pro
forma
|
$ | 1.21 | ||
Pro
forma per unit data (diluted):
|
||||
Historical
units outstanding
|
414,759 | |||
Per
unit data:
|
||||
As
reported
|
$ | 1.20 | ||
Pro
forma
|
$ | 1.21 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Working
inventory (1)
|
$ | 200,439 | $ | 342,589 | ||||
Forward sales
inventory (2)
|
162,376 | 11,693 | ||||||
Total
inventory
|
$ | 362,815 | $ | 354,282 | ||||
(1)
Working
inventory is comprised of inventories of natural gas, NGLs and certain
petrochemical products that are either available-for-sale or used in the
provision for services.
(2)
Forward
sales inventory consists of identified NGL and natural gas volumes
dedicated to the fulfillment of forward sales
contracts.
|
§
|
Write-downs
of NGL inventories are recorded as a cost of our NGL marketing activities
within our NGL Pipelines & Services business
segment;
|
§
|
Write-downs
of natural gas inventories are recorded as a cost of our natural gas
pipeline operations within our Onshore Natural Gas Pipelines &
Services business segment; and
|
§
|
Write-downs
of petrochemical inventories are recorded as a cost of our petrochemical
marketing activities or octane additive production business within our
Petrochemical Services business segment, as
applicable.
|
Estimated
|
||||||||||||
Useful
Life
|
At
December 31,
|
|||||||||||
in
Years
|
2008
|
2007
|
||||||||||
Plants
and pipelines (1)
|
3-40
(5)
|
$ | 12,296,318 | $ | 10,884,819 | |||||||
Underground
and other storage facilities (2)
|
5-35
(6)
|
900,664 | 720,795 | |||||||||
Platforms
and facilities (3)
|
20-31
|
634,761 | 637,812 | |||||||||
Transportation
equipment (4)
|
3-10
|
38,771 | 32,627 | |||||||||
Land
|
54,627 | 48,172 | ||||||||||
Construction
in progress
|
1,604,691 | 1,173,988 | ||||||||||
Total
|
15,529,832 | 13,498,213 | ||||||||||
Less
accumulated depreciation
|
2,375,058 | 1,910,949 | ||||||||||
Property,
plant and equipment, net
|
$ | 13,154,774 | $ | 11,587,264 | ||||||||
(1)
Plants
and pipelines include processing plants; NGL, petrochemical, oil and
natural gas pipelines; terminal loading and unloading facilities; office
furniture and equipment; buildings; laboratory and shop equipment; and
related assets.
(2)
Underground
and other storage facilities include underground product storage caverns;
storage tanks; water wells; and related assets.
(3)
Platforms
and facilities include offshore platforms and related facilities and other
associated assets.
(4)
Transportation
equipment includes vehicles and similar assets used in our
operations.
(5)
In
general, the estimated useful lives of major components of this category
are as follows: processing plants, 20-35 years; pipelines, 18-40
years (with some equipment at 5 years); terminal facilities, 10-35 years;
office furniture and equipment, 3-20 years; buildings, 20-35 years; and
laboratory and shop equipment, 5-35 years.
(6)
In
general, the estimated useful lives of major components of this category
are as follows: underground storage facilities, 20-35 years (with
some components at 5 years); storage tanks, 10-35 years; and water wells,
25-35 years (with some components at 5 years).
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Depreciation
expense (1)
|
$ | 466,054 | $ | 414,901 | $ | 350,832 | ||||||
Capitalized
interest (2)
|
$ | 71,584 | $ | 75,476 | $ | 55,660 | ||||||
(1) Depreciation
expense is a component of costs and expenses as presented in our
Statements of Consolidated Operations.
(2) Capitalized
interest increases the carrying value of the associated asset and reduces
interest expense during the period it is recorded.
|
ARO
liability balance, December 31, 2006
|
$ | 24,403 | ||
Liabilities
incurred
|
1,673 | |||
Liabilities
settled
|
(5,069 | ) | ||
Revisions
in estimated cash flows
|
15,645 | |||
Accretion
expense
|
3,962 | |||
ARO
liability balance, December 31, 2007
|
$ | 40,614 | ||
Liabilities
incurred
|
1,064 | |||
Liabilities
settled
|
(7,229 | ) | ||
Revisions
in estimated cash flows
|
1,163 | |||
Accretion
expense
|
2,114 | |||
ARO
liability balance, December 31, 2008
|
$ | 37,726 |
Ownership
|
||||||||||||
Percentage
at
|
||||||||||||
December
31,
|
December
31,
|
December
31,
|
||||||||||
2008
|
2008
|
2007
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Venice
Energy Service Company, L.L.C. (“VESCO”)
|
13.1%
|
$ | 37,673 | $ | 40,129 | |||||||
K/D/S
Promix, L.L.C. (“Promix”)
|
50.0%
|
46,380 | 51,537 | |||||||||
Baton
Rouge Fractionators LLC (“BRF”)
|
32.2%
|
24,160 | 25,423 | |||||||||
Skelly-Belvieu
Pipeline Company, L.L.C. (“Skelly-Belvieu”) (1)
|
49.0%
|
35,969 | -- | |||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
Jonah
Gas Gathering Company (“Jonah”)
|
19.4%
|
258,066 | 235,837 | |||||||||
Evangeline
(2)
|
49.5%
|
4,528 | 3,490 | |||||||||
White
River Hub, LLC (“White River Hub”) (3)
|
50.0%
|
21,387 | -- | |||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Poseidon
Oil Pipeline, L.L.C. (“Poseidon”)
|
36.0%
|
60,233 | 58,423 | |||||||||
Cameron
Highway Oil Pipeline Company (“Cameron Highway”) (4)
|
50.0%
|
250,833 | 256,588 | |||||||||
Deepwater
Gateway, L.L.C. (“Deepwater Gateway”)
|
50.0%
|
104,784 | 111,221 | |||||||||
Neptune
|
25.7%
|
52,671 | 55,468 | |||||||||
Nemo
(5)
|
33.9%
|
432 | 2,888 | |||||||||
Texas
Offshore Port System
|
33.3%
|
35,890 | -- | |||||||||
Petrochemical
Services:
|
||||||||||||
Baton
Rouge Propylene Concentrator, LLC (“BRPC”)
|
30.0%
|
12,633 | 13,282 | |||||||||
La
Porte (6)
|
50.0%
|
3,887 | 4,053 | |||||||||
Total
|
$ | 949,526 | $ | 858,339 | ||||||||
(1)
In
December 2008, we acquired a 49.0% ownership interest in
Skelly-Belvieu.
(2)
Refers
to our ownership interests in Evangeline Gas Pipeline Company, L.P. and
Evangeline Gas Corp., collectively.
(3)
In
February 2008, we acquired a 50.0% ownership interest in White River
Hub.
(4)
During
the year ended December 31, 2007, we contributed $216.5 million to Cameron
Highway to fund our portion of the repayment of Cameron Highway’s
debt.
(5)
The
December 31, 2007 amount includes a $7.0 million non-cash impairment
charge attributable to our investment in Nemo.
(6)
Refers
to our ownership interests in La Porte Pipeline Company, L.P. and La Porte
GP, LLC, collectively.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
VESCO
|
$ | (1,519 | ) | $ | 3,507 | $ | 1,719 | |||||
Promix
|
1,977 | 514 | 1,353 | |||||||||
BRF
|
1,003 | 2,010 | 2,643 | |||||||||
Skelly-Belvieu
|
(31 | ) | -- | -- | ||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
Evangeline
|
896 | 183 | 958 | |||||||||
Coyote
Gas Treating, LLC (“Coyote”)
|
-- | -- | 1,676 | |||||||||
Jonah
|
21,408 | 9,357 | 238 | |||||||||
White
River Hub
|
655 | -- | -- | |||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Poseidon
|
6,883 | 10,020 | 11,310 | |||||||||
Cameron
Highway
|
16,358 | (11,200 | ) | (11,000 | ) | |||||||
Deepwater
Gateway
|
17,062 | 20,606 | 18,392 | |||||||||
Neptune (1)
|
(5,683 | ) | (821 | ) | (8,294 | ) | ||||||
Nemo
(2)
|
(973 | ) | (5,977 | ) | 1,501 | |||||||
Texas
Offshore Port System
|
(38 | ) | -- | -- | ||||||||
Petrochemical
Services:
|
||||||||||||
BRPC
|
1,877 | 2,266 | 1,864 | |||||||||
La
Porte
|
(771 | ) | (807 | ) | (795 | ) | ||||||
Total
|
$ | 59,104 | $ | 29,658 | $ | 21,565 | ||||||
(1) Equity
in earnings from Neptune for 2006 include a $7.4 million non-cash
impairment charge.
(2) Equity
in earnings from Nemo for 2007 include a $7.0 million non-cash impairment
charge.
|
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
BALANCE
SHEET DATA:
|
||||||||
Current
assets
|
$ | 64,080 | $ | 112,352 | ||||
Property,
plant and equipment, net
|
368,059 | 270,586 | ||||||
Other
assets
|
2,011 | 11,686 | ||||||
Total
assets
|
$ | 434,150 | $ | 394,624 | ||||
Current
liabilities
|
$ | 50,180 | $ | 75,314 | ||||
Other
liabilities
|
24,271 | 9,095 | ||||||
Combined
equity
|
359,699 | 310,215 | ||||||
Total
liabilities and combined equity
|
$ | 434,150 | $ | 394,624 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||
Revenues
|
$ | 271,263 | $ | 220,381 | $ | 190,320 | ||||||
Operating
income (loss)
|
20,518 | 41,147 | (26,885 | ) | ||||||||
Net
income (loss)
|
20,872 | 26,506 | (25,543 | ) |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
BALANCE
SHEET DATA:
|
||||||||
Current
assets
|
$ | 97,470 | $ | 83,962 | ||||
Property,
plant and equipment, net
|
1,082,251 | 915,572 | ||||||
Other
assets
|
158,682 | 176,091 | ||||||
Total
assets
|
$ | 1,338,403 | $ | 1,175,625 | ||||
Current
liabilities
|
$ | 62,147 | $ | 43,951 | ||||
Other
liabilities
|
21,890 | 25,002 | ||||||
Combined
equity
|
1,254,366 | 1,106,672 | ||||||
Total
liabilities and combined equity
|
$ | 1,338,403 | $ | 1,175,625 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||
Revenues
|
$ | 605,353 | $ | 477,077 | $ | 372,240 | ||||||
Operating
income
|
118,907 | 98,549 | 48,387 | |||||||||
Net
income
|
114,911 | 93,491 | 40,608 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
BALANCE
SHEET DATA:
|
||||||||
Current
assets
|
$ | 106,392 | $ | 46,795 | ||||
Property,
plant and equipment, net
|
1,184,549 | 1,122,108 | ||||||
Other
assets
|
3,608 | 4,338 | ||||||
Total
assets
|
$ | 1,294,549 | $ | 1,173,241 | ||||
Current
liabilities
|
$ | 58,379 | $ | 19,720 | ||||
Other
liabilities
|
116,654 | 96,791 | ||||||
Combined
equity
|
1,119,516 | 1,056,730 | ||||||
Total
liabilities and combined equity
|
$ | 1,294,549 | $ | 1,173,241 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||
Revenues
|
$ | 163,916 | $ | 156,780 | $ | 153,996 | ||||||
Operating
income
|
68,969 | 85,550 | 71,977 | |||||||||
Net
income
|
65,554 | 53,590 | 42,732 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
BALANCE
SHEET DATA:
|
||||||||
Current
assets
|
$ | 3,634 | $ | 3,187 | ||||
Property,
plant and equipment, net
|
43,720 | 47,322 | ||||||
Total
assets
|
$ | 47,354 | $ | 50,509 | ||||
Current
liabilities
|
$ | 1,737 | $ | 970 | ||||
Other
liabilities
|
2 | 2 | ||||||
Combined
equity
|
45,615 | 49,537 | ||||||
Total
liabilities and combined equity
|
$ | 47,354 | $ | 50,509 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
INCOME
STATEMENT DATA:
|
||||||||||||
Revenues
|
$ | 20,990 | $ | 19,844 | $ | 19,014 | ||||||
Operating
income
|
4,666 | 5,961 | 4,626 | |||||||||
Net
income
|
4,693 | 6,029 | 4,729 |
Great
|
Belle
|
|||||||||||||||||
Divide
|
Tri-States
|
Rose
|
Dixie
|
Other
(1)
|
Total
|
|||||||||||||
Assets
acquired in business combination:
|
||||||||||||||||||
Current
assets
|
$ | -- | $ | 813 | $ | 143 | $ | 4,021 | $ | 35 | $ | 5,012 | ||||||
Property,
plant and equipment, net
|
70,643 | 18,417 | 1,129 | 33,727 | (12,773 | ) | 111,143 | |||||||||||
Intangible
assets
|
9,760 | -- | -- | -- | 12,747 | 22,507 | ||||||||||||
Other
assets
|
-- | 46 | -- | 382 | -- | 428 | ||||||||||||
Total
assets acquired
|
80,403 | 19,276 | 1,272 | 38,130 | 9 | 139,090 | ||||||||||||
Liabilities
assumed in business combination:
|
||||||||||||||||||
Current
liabilities
|
-- | (581 | ) | (68 | ) | (2,581 | ) | -- | (3,230 | ) | ||||||||
Long-term
debt
|
-- | -- | -- | (2,582 | ) | -- | (2,582 | ) | ||||||||||
Other
long-term liabilities
|
(81 | ) | -- | (4 | ) | (46,265 | ) | -- | (46,350 | ) | ||||||||
Total
liabilities assumed
|
(81 | ) | (581 | ) | (72 | ) | (51,428 | ) | -- | (52,162 | ) | |||||||
Total
assets acquired plus liabilities assumed
|
80,322 | 18,695 | 1,200 | (13,298 | ) | 9 | 86,928 | |||||||||||
Total
cash used for business combinations
|
125,175 | 18,695 | 1,200 | 57,089 | 1 | 202,160 | ||||||||||||
Goodwill
|
$ | 44,853 | $ | -- | $ | -- | $ | 70,387 | $ | (8 | ) | $ | 115,232 | |||||
(1)
Primarily
represents non-cash reclassification adjustments to December 2007
preliminary fair value estimates for assets acquired in the South Monco
natural gas pipeline business (“South Monco”)
acquisition.
|
Cash
payment to Lewis
|
$ | 145,197 | ||
Fair
value of our 7,115,844 common units issued to Lewis
|
181,112 | |||
Total
consideration
|
$ | 326,309 |
For
the Year Ended
|
||||
December
31, 2006
|
||||
Pro
forma earnings data:
|
||||
Revenues
|
$ | 14,066 | ||
Costs
and expenses
|
13,228 | |||
Operating
income
|
859 | |||
Net
income attributable to Enterprise
|
||||
Products
Partners L.P.
|
598 | |||
Basic
earnings per unit (“EPU”):
|
||||
Units
outstanding, as reported
|
414 | |||
Units
outstanding, pro forma
|
422 | |||
Basic
EPU, as reported
|
$ | 1.20 | ||
Basic
EPU, pro forma
|
$ | 1.19 | ||
Diluted
EPU:
|
||||
Units
outstanding, as reported
|
415 | |||
Units
outstanding, pro forma
|
422 | |||
Diluted
EPU, as reported
|
$ | 1.20 | ||
Diluted
EPU, pro forma
|
$ | 1.19 |
At
December 31, 2008
|
At
December 31, 2007
|
|||||||||||||||||
Gross
|
Accum.
|
Carrying
|
Gross
|
Accum.
|
Carrying
|
|||||||||||||
Value
|
Amort.
|
Value
|
Value
|
Amort.
|
Value
|
|||||||||||||
NGL
Pipelines & Services:
|
||||||||||||||||||
Shell
Processing Agreement
|
$ | 206,216 | $ | (89,299 | ) | $ | 116,917 | $ | 206,216 | $ | (78,252 | ) | $ | 127,964 | ||||
Encinal
gas processing customer relationship
|
127,119 | (28,045 | ) | 99,074 | 127,119 | (17,470 | ) | 109,649 | ||||||||||
STMA
and GulfTerra NGL Business
customer
relationships
|
49,784 | (21,570 | ) | 28,214 | 49,784 | (17,537 | ) | 32,247 | ||||||||||
Pioneer
gas processing contracts
|
37,752 | (3,601 | ) | 34,151 | 37,752 | (736 | ) | 37,016 | ||||||||||
Markham
NGL storage contracts
|
32,664 | (18,509 | ) | 14,155 | 32,664 | (14,154 | ) | 18,510 | ||||||||||
Toca-Western
contracts
|
31,229 | (10,280 | ) | 20,949 | 31,229 | (8,718 | ) | 22,511 | ||||||||||
Other
(1)
|
52,295 | (14,745 | ) | 37,550 | 35,261 | (10,087 | ) | 25,174 | ||||||||||
Segment
total
|
537,059 | (186,049 | ) | 351,010 | 520,025 | (146,954 | ) | 373,071 | ||||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||||||||
San
Juan Gathering System customer relationships
|
331,311 | (92,471 | ) | 238,840 | 331,311 | (73,087 | ) | 258,224 | ||||||||||
Petal
& Hattiesburg natural gas storage contracts
|
100,499 | (36,524 | ) | 63,975 | 100,499 | (27,931 | ) | 72,568 | ||||||||||
Other
(2)
|
41,501 | (10,854 | ) | 30,647 | 31,741 | (8,381 | ) | 23,360 | ||||||||||
Segment
total
|
473,311 | (139,849 | ) | 333,462 | 463,551 | (109,399 | ) | 354,152 | ||||||||||
Offshore
Pipelines & Services:
|
||||||||||||||||||
Offshore
pipeline & platform customer relationships
|
205,845 | (90,686 | ) | 115,159 | 205,845 | (73,905 | ) | 131,940 | ||||||||||
Other
|
1,167 | (107 | ) | 1,060 | 1,167 | (49 | ) | 1,118 | ||||||||||
Segment
total
|
207,012 | (90,793 | ) | 116,219 | 207,012 | (73,954 | ) | 133,058 | ||||||||||
Petrochemical
Services:
|
||||||||||||||||||
Mont
Belvieu propylene fractionation contracts
|
53,000 | (10,474 | ) | 42,526 | 53,000 | (8,960 | ) | 44,040 | ||||||||||
Other
(3)
|
14,906 | (2,707 | ) | 12,199 | 14,906 | (2,227 | ) | 12,679 | ||||||||||
Segment
total
|
67,906 | (13,181 | ) | 54,725 | 67,906 | (11,187 | ) | 56,719 | ||||||||||
Total
all segments
|
$ | 1,285,288 | $ | (429,872 | ) | $ | 855,416 | $ | 1,258,494 | $ | (341,494 | ) | $ | 917,000 | ||||
(1)
In
2008, we acquired $6.0 million of certain permits related to our Mont
Belvieu complex and had $12.7 million of purchase price allocation
adjustments related
to San Felipe customer relationships from the December 2007 South Monco
acquisition.
(2)
In
2008, we acquired $9.8 million of customer relationships due to the Great
Divide business combination.
(3)
In
2007, we paid $11.2 million for certain air emission credits related to
our Morgan’s Point facility.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NGL
Pipelines & Services
|
$ | 39,095 | $ | 36,419 | $ | 31,159 | ||||||
Onshore
Natural Gas Pipelines & Services
|
30,450 | 31,997 | 33,447 | |||||||||
Offshore
Pipelines & Services
|
16,839 | 19,318 | 22,156 | |||||||||
Petrochemical
Services
|
1,994 | 1,993 | 1,993 | |||||||||
Total
all segments
|
$ | 88,378 | $ | 89,727 | $ | 88,755 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
NGL
Pipelines & Services
|
||||||||
GulfTerra
Merger
|
$ | 23,854 | $ | 23,854 | ||||
Acquisition
of Indian Springs natural gas processing business
|
13,162 | 13,162 | ||||||
Acquisition
of Encinal
|
95,272 | 95,280 | ||||||
Acquisition
of interest in Dixie
|
80,279 | 9,892 | ||||||
Acquisition
of Great Divide
|
44,853 | -- | ||||||
Other
|
11,518 | 11,518 | ||||||
Onshore
Natural Gas Pipelines & Services
|
||||||||
GulfTerra
Merger
|
279,956 | 279,956 | ||||||
Acquisition
of Indian Springs natural gas gathering business
|
2,165 | 2,165 | ||||||
Offshore
Pipelines & Services
|
||||||||
GulfTerra
Merger
|
82,135 | 82,135 | ||||||
Petrochemical
Services
|
||||||||
Acquisition
of Mont Belvieu propylene fractionation business
|
73,690 | 73,690 | ||||||
Total
|
$ | 706,884 | $ | 591,652 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
EPO
senior debt obligations:
|
||||||||
Multi-Year
Revolving Credit Facility, variable rate, due November
2012
|
$ | 800,000 | $ | 725,000 | ||||
Pascagoula
MBFC Loan, 8.70% fixed-rate, due March 2010
|
54,000 | 54,000 | ||||||
Petal
GO Zone Bonds, variable rate, due August 2037
|
57,500 | 57,500 | ||||||
Yen
Term Loan, 4.93% fixed-rate, due March 2009 (1)
|
217,596 | -- | ||||||
Senior
Notes B, 7.50% fixed-rate, due February 2011
|
450,000 | 450,000 | ||||||
Senior
Notes C, 6.375% fixed-rate, due February 2013
|
350,000 | 350,000 | ||||||
Senior
Notes D, 6.875% fixed-rate, due March 2033
|
500,000 | 500,000 | ||||||
Senior
Notes F, 4.625% fixed-rate, due October 2009 (1)
|
500,000 | 500,000 | ||||||
Senior
Notes G, 5.60% fixed-rate, due October 2014
|
650,000 | 650,000 | ||||||
Senior
Notes H, 6.65% fixed-rate, due October 2034
|
350,000 | 350,000 | ||||||
Senior
Notes I, 5.00% fixed-rate, due March 2015
|
250,000 | 250,000 | ||||||
Senior
Notes J, 5.75% fixed-rate, due March 2035
|
250,000 | 250,000 | ||||||
Senior
Notes K, 4.950% fixed-rate, due June 2010
|
500,000 | 500,000 | ||||||
Senior
Notes L, 6.30% fixed-rate, due September 2017
|
800,000 | 800,000 | ||||||
Senior
Notes M, 5.65% fixed-rate, due April 2013
|
400,000 | -- | ||||||
Senior
Notes N, 6.50% fixed-rate, due January 2019
|
700,000 | -- | ||||||
Senior
Notes O, 9.75% fixed-rate, due January 2014
|
500,000 | -- | ||||||
Duncan
Energy Partners’ debt obligations:
|
||||||||
DEP
I Revolving Credit Facility, variable rate, due February
2011
|
202,000 | 200,000 | ||||||
DEP
II Term Loan Agreement, variable rate, due December 2011
|
282,250 | -- | ||||||
Dixie
Revolving Credit Facility, variable rate, due June 2010
(2)
|
-- | 10,000 | ||||||
Total
principal amount of senior debt obligations
|
7,813,346 | 5,646,500 | ||||||
EPO
Junior Subordinated Notes A, fixed/variable rate, due August
2066
|
550,000 | 550,000 | ||||||
EPO
Junior Subordinated Notes B, fixed/variable rate, due January
2068
|
682,700 | 700,000 | ||||||
Total
principal amount of senior and junior debt obligations
|
9,046,046 | 6,896,500 | ||||||
Other,
non-principal amounts:
|
||||||||
Change
in fair value of debt-related financial instruments (see Note
7)
|
51,935 | 14,839 | ||||||
Unamortized
discounts, net of premiums
|
(7,306 | ) | (5,194 | ) | ||||
Unamortized
deferred net gains related to terminated interest rate swaps (see Note
7)
|
17,735 | -- | ||||||
Total
other, non-principal amounts
|
62,364 | 9,645 | ||||||
Total
long-term debt
|
$ | 9,108,410 | $ | 6,906,145 | ||||
Standby
letters of credit outstanding
|
$ | 1,000 | $ | 1,100 | ||||
(1)
In
accordance with SFAS 6, Classification of Short-Term Obligations Expected
to be Refinanced, long-term and current maturities of debt reflects the
classification of such obligations at December 31, 2008. With
respect to the Yen Term Loan and Senior Notes F due in October 2009,
we have the ability to use available credit capacity under EPO’s
Multi-Year Revolving Credit Facility to fund the repayment of this
debt.
(2)
The
Dixie Revolving Credit Facility was terminated in January
2009.
|
Range
of
|
Weighted-Average
|
|||
Interest
Rates
|
Interest
Rate
|
|||
Paid
|
Paid
|
|||
EPO’s
Multi-Year Revolving Credit Facility
|
0.97%
to 6.00%
|
3.54%
|
||
DEP
I Revolving Credit Facility
|
1.30%
to 6.20%
|
4.25%
|
||
DEP
II Term Loan Agreement
|
2.93%
to 2.93%
|
2.93%
|
||
Dixie
Revolving Credit Facility
|
0.81%
to 5.50%
|
3.20%
|
||
Petal
GO Zone Bonds
|
0.78%
to 7.90%
|
2.24%
|
2009
|
$ | -- | ||
2010
|
554,000 | |||
2011
|
934,250 | |||
2012
|
1,517,596 | |||
2013
|
750,000 | |||
Thereafter
|
5,290,200 | |||
Total
scheduled principal payments
|
$ | 9,046,046 |
Our
|
Scheduled
Maturities of Debt
|
|||||||||||||||||||||||||||||||
Ownership
|
After
|
|||||||||||||||||||||||||||||||
Interest
|
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
2013
|
|||||||||||||||||||||||||
Poseidon
|
36.0%
|
$ | 109,000 | $ | -- | $ | -- | $ | 109,000 | $ | -- | $ | -- | $ | -- | |||||||||||||||||
Evangeline
|
49.5%
|
15,650 | 5,000 | 3,150 | 7,500 | -- | -- | -- | ||||||||||||||||||||||||
Total
|
$ | 124,650 | $ | 5,000 | $ | 3,150 | $ | 116,500 | $ | -- | $ | -- | $ | -- |
Net
Proceeds from Sale of Common Units
|
||||||||||||||||
Number
of
|
Contributed
|
Contributed
by
|
Total
|
|||||||||||||
Common
Units
|
by
Limited
|
General
|
Net
|
|||||||||||||
Issued
|
Partners
|
Partner
|
Proceeds
|
|||||||||||||
Fiscal
2006:
|
||||||||||||||||
Underwritten
offerings
|
31,050,000 | $ | 735,819 | $ | 15,003 | $ | 750,822 | |||||||||
DRIP
and EUPP
|
3,774,649 | 95,006 | 1,940 | 96,946 | ||||||||||||
Total
2006
|
34,824,649 | $ | 830,825 | $ | 16,943 | $ | 847,768 | |||||||||
Fiscal
2007:
|
||||||||||||||||
DRIP
and EUPP
|
2,056,615 | $ | 60,445 | $ | 1,232 | $ | 61,677 | |||||||||
Total
2007
|
2,056,615 | $ | 60,445 | $ | 1,232 | $ | 61,677 | |||||||||
Fiscal
2008:
|
||||||||||||||||
DRIP
and EUPP
|
5,523,946 | $ | 139,248 | $ | 2,842 | $ | 142,090 | |||||||||
Total
2008
|
5,523,946 | $ | 139,248 | $ | 2,842 | $ | 142,090 |
Restricted
|
||||||||||||
Common
|
Common
|
Treasury
|
||||||||||
Units
|
Units
|
Units
|
||||||||||
Balance,
December 31, 2005
|
389,109,564 | 751,604 | -- | |||||||||
Common
units issued in connection with underwritten offerings
|
31,050,000 | -- | -- | |||||||||
Common
units issued in connection with DRIP and EUPP
|
3,774,649 | -- | -- | |||||||||
Common
units issued in connection with equity awards
|
211,000 | 466,400 | -- | |||||||||
Forfeiture
of restricted units
|
-- | (70,631 | ) | -- | ||||||||
Conversion
of restricted units to common units
|
42,136 | (42,136 | ) | -- | ||||||||
Common
units issued in connection with Encinal acquisition
|
7,115,844 | -- | -- | |||||||||
Balance,
December 31, 2006
|
431,303,193 | 1,105,237 | -- | |||||||||
Common
units issued in connection with DRIP and EUPP
|
2,056,615 | -- | -- | |||||||||
Common
units issued in connection with equity awards
|
244,071 | 738,040 | -- | |||||||||
Forfeiture
or settlement of restricted units
|
-- | (149,853 | ) | -- | ||||||||
Conversion
of restricted units to common units
|
4,884 | (4,884 | ) | -- | ||||||||
Balance,
December 31, 2007
|
433,608,763 | 1,688,540 | -- | |||||||||
Common
units issued in connection with DRIP and EUPP
|
5,523,946 | -- | -- | |||||||||
Common
units issued in connection with equity awards
|
21,905 | -- | -- | |||||||||
Restricted
units issued
|
-- | 766,200 | -- | |||||||||
Forfeiture
or settlement of restricted units
|
-- | (88,777 | ) | -- | ||||||||
Conversion
of restricted units to common units
|
285,363 | (285,363 | ) | -- | ||||||||
Acquisition
of treasury units
|
(85,246 | ) | -- | 85,246 | ||||||||
Cancellation
of treasury units
|
-- | -- | (85,246 | ) | ||||||||
Balance,
December 31, 2008
|
439,354,731 | 2,080,600 | -- |
Restricted
|
||||||||||||
Common
|
Common
|
|||||||||||
Units
|
Units
|
Total
|
||||||||||
Balance,
December 31, 2005
|
$ | 5,542,700 | $ | 18,638 | $ | 5,561,338 | ||||||
Net
income allocated to limited partners
|
502,969 | 1,187 | 504,156 | |||||||||
Operating
leases paid by EPCO
|
2,062 | 5 | 2,067 | |||||||||
Cash
distributions to partners
|
(738,004 | ) | (1,628 | ) | (739,632 | ) | ||||||
Unit
option reimbursements to EPCO
|
(1,818 | ) | -- | (1,818 | ) | |||||||
Net
proceeds from issuance of common units
|
830,825 | -- | 830,825 | |||||||||
Common
units issued in connection with Encinal
acquisition
|
181,112 | -- | 181,112 | |||||||||
Proceeds
from exercise of unit options
|
5,601 | 5,601 | ||||||||||
Amortization
of equity awards
|
2,209 | 6,073 | 8,282 | |||||||||
Change
in accounting method for equity awards
(see Note 5)
|
(896 | ) | (14,919 | ) | (15,815 | ) | ||||||
Acquisition-related
disbursement of cash
|
(6,183 | ) | (16 | ) | (6,199 | ) | ||||||
Balance,
December 31, 2006
|
6,320,577 | 9,340 | 6,329,917 | |||||||||
Net
income allocated to limited partners
|
416,323 | 1,405 | 417,728 | |||||||||
Operating
leases paid by EPCO
|
2,056 | 7 | 2,063 | |||||||||
Cash
distributions to partners
|
(831,155 | ) | (2,638 | ) | (833,793 | ) | ||||||
Unit
option reimbursements to EPCO
|
(2,999 | ) | -- | (2,999 | ) | |||||||
Net
proceeds from issuance of common units
|
60,445 | -- | 60,445 | |||||||||
Proceeds
from exercise of unit options
|
7,549 | -- | 7,549 | |||||||||
Repurchase
of restricted units and options
|
(512 | ) | (1,056 | ) | (1,568 | ) | ||||||
Amortization
of equity awards
|
4,663 | 8,890 | 13,553 | |||||||||
Balance,
December 31, 2007
|
5,976,947 | 15,948 | 5,992,895 | |||||||||
Net
income allocated to limited partners
|
807,894 | 3,653 | 811,547 | |||||||||
Operating
leases paid by EPCO
|
1,988 | 9 | 1,997 | |||||||||
Cash
distributions to partners
|
(888,802 | ) | (3,891 | ) | (892,693 | ) | ||||||
Unit
option reimbursements to EPCO
|
(550 | ) | -- | (550 | ) | |||||||
Non-cash
distributions
|
(7,140 | ) | -- | (7,140 | ) | |||||||
Acquisition
of treasury units, limited partner share
|
-- | (1,873 | ) | (1,873 | ) | |||||||
Net
proceeds from issuance of common units
|
139,248 | -- | 139,248 | |||||||||
Proceeds
from exercise of unit options
|
679 | -- | 679 | |||||||||
Amortization
of equity awards
|
6,623 | 12,373 | 18,996 | |||||||||
Balance,
December 31, 2008
|
$ | 6,036,887 | $ | 26,219 | $ | 6,063,106 |
§
|
2.0%
of quarterly cash distributions up to $0.253 per
unit;
|
§
|
15.0%
of quarterly cash distributions from $0.253 per unit up to $0.3085 per
unit; and
|
§
|
25.0%
of quarterly cash distributions that exceed $0.3085 per
unit.
|
Distribution
|
Record
|
Payment
|
||||
per
Unit
|
Date
|
Date
|
||||
2007
|
||||||
1st
Quarter
|
$ | 0.4750 |
Apr.
30, 2007
|
May
10, 2007
|
||
2nd
Quarter
|
$ | 0.4825 |
Jul.
31, 2007
|
Aug.
9, 2007
|
||
3rd
Quarter
|
$ | 0.4900 |
Oct.
31, 2007
|
Nov.
8, 2007
|
||
4th
Quarter
|
$ | 0.5000 |
Jan.
31, 2008
|
Feb.
7, 2008
|
||
2008
|
||||||
1st
Quarter
|
$ | 0.5075 |
Apr.
30, 2008
|
May
7, 2008
|
||
2nd
Quarter
|
$ | 0.5150 |
Jul.
31, 2008
|
Aug.
7, 2008
|
||
3rd
Quarter
|
$ | 0.5225 |
Oct.
31, 2008
|
Nov.
12, 2008
|
||
4th
Quarter
|
$ | 0.5300 |
Jan.
30, 2009
|
Feb.
9, 2009
|
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Commodity
financial instruments – cash flow hedges (1)
|
$ | (114,077 | ) | $ | (21,619 | ) | ||
Interest
rate financial instruments – cash flow hedges (1)
|
3,818 | 34,980 | ||||||
Foreign
currency cash flow hedges (1)
|
10,594 | 1,308 | ||||||
Foreign
currency translation adjustment (2)
|
(1,301 | ) | 1,200 | |||||
Pension
and postretirement benefit plans (3)
|
(751 | ) | 588 | |||||
Subtotal
|
(101,717 | ) | 16,457 | |||||
Amount
attributable to noncontrolling interest (4)
|
4,520 | 2,603 | ||||||
Total
accumulated other comprehensive income (loss)
|
||||||||
in
partners’ equity
|
$ | (97,197 | ) | $ | 19,060 | |||
(1)
See
Note 7 for additional information regarding these components of
accumulated other comprehensive income (loss).
(2)
Relates
to transactions of our Canadian NGL marketing subsidiary.
(3)
See
Note 6 for additional information regarding pension and postretirement
benefit plans.
(4)
Represents
the amount of accumulated other comprehensive loss allocated to
noncontrolling interest based on the provisions of SFAS
160.
|
For
the Year Ended December 31,
|
|||||||||||||
2008
|
2007
|
2006
|
|||||||||||
Revenues
(1)
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 | |||||||
Less:
|
Operating
costs and expenses (1)
|
(20,460,964 | ) | (16,009,051 | ) | (13,089,091 | ) | ||||||
Add:
|
Equity
in earnings of unconsolidated affiliates (1)
|
59,104 | 29,658 | 21,565 | |||||||||
Depreciation,
amortization and accretion in operating costs and expenses
(2)
|
555,370 | 513,840 | 440,256 | ||||||||||
Operating
lease expenses paid by EPCO (2)
|
2,038 | 2,105 | 2,109 | ||||||||||
Loss
(gain) from asset sales and related transactions in operating
costs
and expenses (2)
|
(3,735 | ) | 5,391 | (3,359 | ) | ||||||||
Total
segment gross operating margin
|
$ | 2,057,469 | $ | 1,492,068 | $ | 1,362,449 | |||||||
(1) These
amounts are taken from our Statements of Consolidated
Operations.
(2) These
non-cash expenses are taken from the operating activities section of our
Statements of Consolidated Cash Flows.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Total
segment gross operating margin
|
$ | 2,057,469 | $ | 1,492,068 | $ | 1,362,449 | ||||||
Adjustments
to reconcile total segment gross operating margin
|
||||||||||||
to
operating income:
|
||||||||||||
Depreciation,
amortization and accretion in operating costs and expenses
|
(555,370 | ) | (513,840 | ) | (440,256 | ) | ||||||
Operating lease expense paid by EPCO
|
(2,038 | ) | (2,105 | ) | (2,109 | ) | ||||||
Gain (loss) from asset sales and related transactions in
operating
costs
and expenses
|
3,735 | (5,391 | ) | 3,359 | ||||||||
General
and administrative costs
|
(90,550 | ) | (87,695 | ) | (63,391 | ) | ||||||
Operating
income
|
1,413,246 | 883,037 | 860,052 | |||||||||
Other
expense, net
|
(391,448 | ) | (303,463 | ) | (229,967 | ) | ||||||
Income
before provision for income taxes and the
|
||||||||||||
cumulative
effect of change in accounting principle
|
$ | 1,021,798 | $ | 579,574 | $ | 630,085 |
Reportable
Segments
|
||||||||||||||||||
Onshore
|
||||||||||||||||||
NGL
|
Natural
Gas
|
Offshore
|
Adjustments
|
|||||||||||||||
Pipelines
|
Pipelines
|
Pipelines
|
Petrochemical
|
and
|
Consolidated
|
|||||||||||||
&
Services
|
&
Services
|
&
Services
|
Services
|
Eliminations
|
Totals
|
|||||||||||||
Revenues
from third parties:
|
||||||||||||||||||
Year
ended December 31, 2008
|
$ | 14,664,707 | $ | 3,161,014 | $ | 260,288 | $ | 2,683,197 | $ | -- | $ | 20,769,206 | ||||||
Year
ended December 31, 2007
|
12,101,715 | 1,788,219 | 222,642 | 2,184,833 | -- | 16,297,409 | ||||||||||||
Year
ended December 31, 2006
|
10,079,534 | 1,407,872 | 144,065 | 1,956,268 | -- | 13,587,739 | ||||||||||||
Revenues
from related parties:
|
||||||||||||||||||
Year
ended December 31, 2008
|
717,244 | 411,084 | 8,122 | -- | -- | 1,136,450 | ||||||||||||
Year
ended December 31, 2007
|
369,654 | 281,876 | 1,169 | 17 | -- | 652,716 | ||||||||||||
Year
ended December 31, 2006
|
110,409 | 291,023 | 1,798 | -- | -- | 403,230 | ||||||||||||
Intersegment
and intrasegment revenues:
|
||||||||||||||||||
Year
ended December 31, 2008
|
7,947,889 | 833,931 | 1,418 | 639,142 | (9,422,380 | ) | -- | |||||||||||
Year
ended December 31, 2007
|
5,346,571 | 191,741 | 1,959 | 514,852 | (6,055,123 | ) | -- | |||||||||||
Year
ended December 31, 2006
|
4,131,776 | 113,132 | 1,679 | 383,754 | (4,630,341 | ) | -- | |||||||||||
Total
revenues:
|
||||||||||||||||||
Year
ended December 31, 2008
|
23,329,840 | 4,406,029 | 269,828 | 3,322,339 | (9,422,380 | ) | 21,905,656 | |||||||||||
Year
ended December 31, 2007
|
17,817,940 | 2,261,836 | 225,770 | 2,699,702 | (6,055,123 | ) | 16,950,125 | |||||||||||
Year
ended December 31, 2006
|
14,321,719 | 1,812,027 | 147,542 | 2,340,022 | (4,630,341 | ) | 13,990,969 | |||||||||||
Equity
in earnings of
unconsolidated
affiliates:
|
||||||||||||||||||
Year
ended December 31, 2008
|
1,430 | 22,959 | 33,609 | 1,106 | -- | 59,104 | ||||||||||||
Year
ended December 31, 2007
|
6,031 | 9,540 | 12,628 | 1,459 | -- | 29,658 | ||||||||||||
Year
ended December 31, 2006
|
5,715 | 2,872 | 11,909 | 1,069 | -- | 21,565 | ||||||||||||
Gross
operating margin by individual business segment and in
total:
|
||||||||||||||||||
Year
ended December 31, 2008
|
1,290,458 | 411,344 | 188,083 | 167,584 | -- | 2,057,469 | ||||||||||||
Year
ended December 31, 2007
|
812,521 | 335,683 | 171,551 | 172,313 | -- | 1,492,068 | ||||||||||||
Year
ended December 31, 2006
|
752,548 | 333,399 | 103,407 | 173,095 | -- | 1,362,449 | ||||||||||||
Segment
assets:
|
||||||||||||||||||
At
December 31, 2008
|
5,424,134 | 4,033,312 | 1,394,480 | 698,157 | 1,604,691 | 13,154,774 | ||||||||||||
At
December 31, 2007
|
4,570,555 | 3,702,297 | 1,452,568 | 687,856 | 1,173,988 | 11,587,264 | ||||||||||||
Investments
in and advances to
unconsolidated
affiliates (see Note 11):
|
||||||||||||||||||
At
December 31, 2008
|
144,182 | 283,981 | 504,843 | 16,520 | -- | 949,526 | ||||||||||||
At
December 31, 2007
|
117,089 | 239,327 | 484,588 | 17,335 | -- | 858,339 | ||||||||||||
Intangible
assets, net (see Note 13):
|
||||||||||||||||||
At
December 31, 2008
|
351,010 | 333,462 | 116,219 | 54,725 | -- | 855,416 | ||||||||||||
At
December 31, 2007
|
373,071 | 354,152 | 133,058 | 56,719 | -- | 917,000 | ||||||||||||
Goodwill
(see Note 13):
|
||||||||||||||||||
At
December 31, 2008
|
268,938 | 282,121 | 82,135 | 73,690 | -- | 706,884 | ||||||||||||
At
December 31, 2007
|
153,706 | 282,121 | 82,135 | 73,690 | -- | 591,652 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Sales
of NGLs
|
$ | 14,680,607 | $ | 11,757,895 | $ | 9,442,403 | ||||||
Sales
of other petroleum and related products
|
2,387 | 3,027 | 2,353 | |||||||||
Midstream
services
|
698,957 | 710,447 | 745,187 | |||||||||
Total
|
15,381,951 | 12,471,369 | 10,189,943 | |||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
Sales
of natural gas
|
3,091,296 | 1,481,569 | 1,103,169 | |||||||||
Midstream
services
|
480,802 | 588,526 | 595,726 | |||||||||
Total
|
3,572,098 | 2,070,095 | 1,698,895 | |||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Sales
of natural gas
|
100 | 101 | 307 | |||||||||
Sales
of other petroleum and related products
|
11,144 | 12,086 | 4,562 | |||||||||
Midstream
services
|
257,166 | 211,624 | 140,994 | |||||||||
Total
|
268,410 | 223,811 | 145,863 | |||||||||
Petrochemical
Services:
|
||||||||||||
Sales
of other petroleum and related products
|
2,593,856 | 2,115,429 | 1,873,722 | |||||||||
Midstream
services
|
89,341 | 69,421 | 82,546 | |||||||||
Total
|
2,683,197 | 2,184,850 | 1,956,268 | |||||||||
Total
consolidated revenues
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 | ||||||
Consolidated
cost and expenses
|
||||||||||||
Operating
costs and expenses:
|
||||||||||||
Cost
of sales
|
$ | 18,662,263 | $ | 14,509,220 | $ | 11,778,928 | ||||||
Depreciation,
amortization and accretion
|
555,370 | 513,840 | 440,256 | |||||||||
Loss
(gain) on sale of assets and related transactions
|
(3,735 | ) | 5,391 | (3,359 | ) | |||||||
Other
operating costs and expenses
|
1,247,066 | 980,600 | 873,266 | |||||||||
General
and administrative costs
|
90,550 | 87,695 | 63,391 | |||||||||
Total
consolidated costs and expenses
|
$ | 20,551,514 | $ | 16,096,746 | $ | 13,152,482 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues
from consolidated operations
|
||||||||||||
EPCO
and affiliates
|
$ | 121,201 | $ | 67,635 | $ | 98,671 | ||||||
Energy
Transfer Equity and subsidiaries
|
618,370 | 294,441 | -- | |||||||||
Unconsolidated
affiliates
|
396,879 | 290,640 | 304,559 | |||||||||
Total
|
$ | 1,136,450 | $ | 652,716 | $ | 403,230 | ||||||
Cost
of sales
|
||||||||||||
EPCO
and affiliates
|
$ | 59,173 | $ | 33,827 | $ | 86,050 | ||||||
Energy
Transfer Equity and subsidiaries
|
173,875 | 26,889 | -- | |||||||||
Unconsolidated
affiliates
|
90,836 | 41,474 | 42,166 | |||||||||
Total
|
$ | 323,884 | $ | 102,190 | $ | 128,216 | ||||||
Operating
costs and expenses
|
||||||||||||
EPCO
and affiliates
|
$ | 314,612 | $ | 260,716 | $ | 225,487 | ||||||
Energy
Transfer Equity and subsidiaries
|
18,284 | 8,267 | -- | |||||||||
Unconsolidated
affiliates
|
(10,388 | ) | (8,709 | ) | (10,560 | ) | ||||||
Total
|
$ | 322,508 | $ | 260,274 | $ | 214,927 | ||||||
General
and administrative expenses
|
||||||||||||
EPCO
and affiliates
|
$ | 59,058 | $ | 56,518 | $ | 41,265 | ||||||
Unconsolidated
affiliates
|
(51 | ) | -- | -- | ||||||||
Total
|
$ | 59,007 | $ | 56,518 | $ | 41,265 | ||||||
Other
income (expense)
|
||||||||||||
EPCO
and affiliates
|
$ | (274 | ) | $ | (170 | ) | $ | 680 | ||||
Unconsolidated
affiliates
|
-- | -- | 262 | |||||||||
Total
|
$ | (274 | ) | $ | (170 | ) | $ | 942 |
§
|
EPCO
and its private company
subsidiaries;
|
§
|
EPGP,
our sole general partner;
|
§
|
Enterprise
GP Holdings, which owns and controls our general
partner;
|
§
|
TEPPCO,
which is owned and controlled by Enterprise GP Holdings;
and
|
§
|
the
Employee Partnerships (see Note 5).
|
§
|
EPCO
will provide selling, general and administrative services, and management
and operating services, as may be necessary to manage and operate our
businesses, properties and assets (all in accordance with prudent industry
practices). EPCO will employ or otherwise retain the services
of such personnel as may be necessary to provide such
services.
|
§
|
We
are required to reimburse EPCO for its services in an amount equal to the
sum of all costs and expenses incurred by EPCO which are directly or
indirectly related to our business or activities (including expenses
reasonably allocated to us by EPCO). In addition, we have
agreed to pay all
|
|
sales,
use, excise, value added or similar taxes, if any, that may be applicable
from time to time in respect of the services provided to us by
EPCO.
|
§
|
EPCO
will allow us to participate as a named insured in its overall insurance
program, with the associated premiums and other costs being allocated to
us.
|
§
|
If
a business opportunity to acquire “equity securities” (as defined
below) is
presented to the EPCO Group, Enterprise Products Partners (including
EPGP), Enterprise GP Holdings (including EPE Holdings), Duncan Energy
Partners (including DEP GP), then Enterprise GP Holdings will have the
first right to pursue such opportunity. The term “equity
securities” is defined to
include:
|
§
|
general
partner interests (or securities which have characteristics similar to
general partner interests) or interests in “persons” that own or control
such general partner or similar interests (collectively, “GP Interests”)
and securities convertible, exercisable, exchangeable or otherwise
representing ownership or control of such GP Interests;
and
|
§
|
IDRs
and limited partner interests (or securities which have characteristics
similar to IDRs or limited partner interests) in publicly traded
partnerships or interests in “persons” that own or control such limited
partner or similar interests (collectively, “non-GP Interests”);
provided
|
|
that
such non-GP Interests are associated with GP Interests and are owned by
the owners of GP Interests or their respective
affiliates.
|
§
|
If
any business opportunity not covered by the preceding bullet point (i.e.
not involving equity securities) is presented to the EPCO Group,
Enterprise Products Partners (including EPGP), Enterprise GP Holdings
(including EPE Holdings), or Duncan Energy Partners (including DEP GP),
Enterprise Products Partners will have the first right to pursue such
opportunity either for itself or, if desired by Enterprise Products
Partners in its sole discretion, for the benefit of Duncan Energy
Partners. It will be presumed that Enterprise Products Partners will
pursue the business opportunity until such time as its general partner
advises the EPCO Group, EPE Holdings and DEP GP that it has abandoned the
pursuit of such business
opportunity.
|
§
|
indemnification
for certain environmental liabilities, tax liabilities and right-of-way
defects with respect to the DEP I and DEP II Midstream Businesses we
contributed to Duncan Energy Partners in connection with the
respective dropdown transactions;
|
§
|
funding
by EPO of 100.0% of post-February 5, 2007 capital expenditures incurred by
South Texas NGL and Mont Belvieu Caverns with respect to certain expansion
projects under construction at the time of Duncan Energy Partners’ initial
public offering;
|
§
|
funding
by EPO of 100.0% of post-December 8, 2008 capital expenditures (estimated
at $1.4 million) to complete the Sherman Extension natural gas
pipeline;
|
§
|
a
right of first refusal to EPO in our current and future subsidiaries and a
right of first refusal on the material assets of such subsidiaries, other
than sales of inventory and other assets in the ordinary course of
business; and
|
§
|
a
preemptive right with respect to equity securities issued by certain of
our subsidiaries, other than as consideration in an acquisition or in
connection with a loan or debt
financing.
|
§
|
certain
defects in the easement rights or fee ownership interests in and to the
lands on which any assets contributed to Duncan Energy Partners in
connection with its initial public offering are located and failure to
obtain certain consents and permits necessary to conduct its business that
arise through February 5, 2010; and
|
§
|
certain
income tax liabilities attributable to the operation of the assets
contributed to Duncan Energy Partners in connection with its initial
public offering prior to February 5,
2007.
|
§
|
the
acquisition by Enterprise III (a wholly owned subsidiary of Duncan Energy
Partners) from Enterprise GTM (our wholly owned subsidiary) of a 66.0%
general partner interest in Enterprise GC, a 51.0% general partner
interest in Enterprise Intrastate and a 51.0% member interest in
Enterprise Texas;
|
§
|
the
payment of distributions in accordance with an overall “waterfall”
approach that stipulates that to the extent that the DEP II Midstream
Businesses collectively generate cash sufficient to
pay
|
|
distributions
to their partners or members, such cash will be distributed first to
Enterprise III (based on an initial defined investment of $730.0 million,
the “Enterprise III Distribution Base”) and then to Enterprise GTM (based
on an initial defined investment of $452.1 million, the “Enterprise GTM
Distribution Base”) in amounts sufficient to generate an aggregate
annualized fixed return on their respective investments of
11.85%. Distributions in excess of these amounts will be
distributed 98.0% to Enterprise GTM and 2.0% to Enterprise
III. The initial annual fixed return amount of 11.85% will be
increased by 2.0% each calendar year beginning January 1, 2010. For
example, the fixed return in 2010, assuming no other adjustments, would be
102.0% of 11.85%, or 12.087%;
|
§
|
the
funding of operating cash flow deficits in accordance with each owner’s
respective partner or member interest;
and
|
§
|
the
election by either owner to fund cash calls associated with expansion
capital projects. Since December 8, 2008, Enterprise III has
elected to not participate in such cash calls and, as a result, Enterprise
GTM has funded 100.0% of the expansion project costs of the DEP II
Midstream Businesses. If Enterprise III later elects to
participate in an expansion projects, then Enterprise III will be required
to make a capital contribution for its share of the project
costs.
|
§
|
We
sell natural gas to Evangeline, which, in turn, uses the natural gas to
satisfy supply commitments it has with a major Louisiana
utility. Revenues from Evangeline were $362.9 million, $268.0
million and $277.7 million for the years ended December 31, 2008, 2007 and
2006. In addition, Duncan Energy Partners furnished $1.0 million in
letters of credit on behalf of Evangeline at December 31,
2008.
|
§
|
We
pay Promix for the transportation, storage and fractionation of
NGLs. In addition, we sell natural gas to Promix for its plant
fuel requirements. Revenues from Promix were $24.5 million,
$17.3 million and $21.8 million for the years ended December 31, 2008,
2007 and 2006. Expenses with Promix were $38.7 million, $30.4
million and $34.9 million for the years ended December 31, 2008, 2007 and
2006.
|
§
|
We
pay Jonah for natural gas purchases from its gathering
system. Expenses with Jonah were $38.3 million and $4.9 million
for the years ended December 31, 2008 and 2007. We were not
entitled to our 19.4% interest in Jonah until July
2007.
|
§
|
We
perform management services for certain of our unconsolidated
affiliates. We charged such affiliates $9.9 million, $9.3
million and $8.9 million for the years ended December 31, 2008, 2007 and
2006.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Current:
|
||||||||||||
Federal
|
$ | 4,922 | $ | 4,700 | $ | 7,694 | ||||||
State
|
19,350 | 3,871 | 1,148 | |||||||||
Foreign
|
414 | 128 | -- | |||||||||
Total
current
|
24,686 | 8,699 | 8,842 | |||||||||
Deferred:
|
||||||||||||
Federal
|
760 | 2,784 | 6,109 | |||||||||
State
|
928 | 3,774 | 6,372 | |||||||||
Foreign
|
27 | -- | -- | |||||||||
Total
deferred
|
1,715 | 6,558 | 12,481 | |||||||||
Total
provision for income taxes
|
$ | 26,401 | $ | 15,257 | $ | 21,323 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Pre
Tax Net Book Income (“NBI”)
|
$ | 1,021,798 | $ | 579,574 | $ | 630,085 | ||||||
Revised
Texas franchise tax
|
19,344 | 7,146 | 8,119 | |||||||||
State
income taxes (net of federal benefit)
|
505 | 325 | (396 | ) | ||||||||
Federal
income taxes computed by applying the federal
|
||||||||||||
statutory
rate to NBI of corporate entities
|
6,305 | 5,318 | 13,347 | |||||||||
Taxes
charged to cumulative effect of change
|
||||||||||||
in
accounting principle
|
-- | -- | (3 | ) | ||||||||
Valuation
allowance
|
(1,412 | ) | 2,347 | 123 | ||||||||
Other
permanent differences
|
1,659 | 121 | 133 | |||||||||
Provision
for income taxes
|
$ | 26,401 | $ | 15,257 | $ | 21,323 | ||||||
Effective
income tax rate
|
2.6 | % | 2.6 | % | 3.4 | % |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
Deferred
tax assets:
|
||||||||
Net
operating loss carryovers
|
$ | 26,311 | $ | 23,270 | ||||
Property,
plant and equipment
|
753 | -- | ||||||
Credit
carryover
|
26 | 26 | ||||||
Charitable
contribution carryover
|
20 | 16 | ||||||
Employee
benefit plans
|
2,631 | 3,214 | ||||||
Deferred
revenue
|
964 | 642 | ||||||
Reserve
for legal fees and damages
|
289 | 478 | ||||||
Equity
investment in partnerships
|
596 | 409 | ||||||
AROs
|
76 | 80 | ||||||
Accruals
|
898 | 1,068 | ||||||
Total
deferred tax assets
|
32,564 | 29,203 | ||||||
Valuation allowance
|
(3,932 | ) | (5,345 | ) | ||||
Net
deferred tax assets
|
28,632 | 23,858 | ||||||
Deferred
tax liabilities:
|
||||||||
Property,
plant and equipment
|
92,899 | 40,520 | ||||||
Other
|
43 | 99 | ||||||
Total
deferred tax liabilities
|
92,942 | 40,619 | ||||||
Total
net deferred tax liabilities
|
$ | (64,310 | ) | $ | (16,761 | ) | ||
Current
portion of total net deferred tax assets
|
$ | 1,397 | $ | 1,081 | ||||
Long-term
portion of total net deferred tax liabilities
|
$ | (65,707 | ) | $ | (17,842 | ) |
For
The Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Net
income attributable to Enterprise Products Partners L.P.
|
$ | 954,021 | $ | 533,674 | $ | 601,155 | ||||||
Less
incentive earnings allocations to EPGP
|
(125,912 | ) | (107,421 | ) | (86,710 | ) | ||||||
Net
income available after incentive earnings allocation
|
828,109 | 426,253 | 514,445 | |||||||||
Multiplied
by EPGP ownership interest
|
2.0 | % | 2.0 | % | 2.0 | % | ||||||
Standard
earnings allocation to EPGP
|
$ | 16,562 | $ | 8,525 | $ | 10,289 | ||||||
Incentive
earnings allocation to EPGP
|
$ | 125,912 | $ | 107,421 | $ | 86,710 | ||||||
Standard
earnings allocation to EPGP
|
16,562 | 8,525 | 10,289 | |||||||||
Net
income available to EPGP
|
142,474 | 115,946 | 96,999 | |||||||||
Adjustment
for EITF 07-4 (1)
|
5,278 | 4,500 | 6,023 | |||||||||
Net
income available to EPGP for EPU purposes
|
$ | 147,752 | $ | 120,446 | $ | 103,022 | ||||||
(1) For
purposes of computing basic and diluted earnings per unit, we used the
provisions of EITF 07-4.
|
For
The Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
BASIC
EARNINGS PER UNIT
|
||||||||||||
Numerator
|
||||||||||||
Net
income attributable to Enterprise Products
Partners
L.P.
|
$ | 954,021 | $ | 533,674 | $ | 601,155 | ||||||
Net
income available to EPGP for EPU purposes
|
(147,752 | ) | (120,446 | ) | (103,022 | ) | ||||||
Net
income available to limited partners
|
$ | 806,269 | $ | 413,228 | $ | 498,133 | ||||||
Denominator
|
||||||||||||
Common
units
|
435,397 | 432,513 | 413,472 | |||||||||
Time-vested
restricted units
|
1,980 | 1,446 | 970 | |||||||||
Total
|
437,377 | 433,959 | 414,442 | |||||||||
Basic
earnings per unit
|
||||||||||||
Net
income per unit before EPGP earnings allocation
|
$ | 2.18 | $ | 1.23 | $ | 1.45 | ||||||
Net
income available to EPGP
|
(0.34 | ) | (0.28 | ) | (0.25 | ) | ||||||
Net
income available to limited partners
|
$ | 1.84 | $ | 0.95 | $ | 1.20 | ||||||
DILUTED
EARNINGS PER UNIT
|
||||||||||||
Numerator
|
||||||||||||
Net
income attributable to Enterprise Products
Partners
L.P.
|
$ | 954,021 | $ | 533,674 | $ | 601,155 | ||||||
Net
income available to EPGP for EPU purposes
|
(147,752 | ) | (120,446 | ) | (103,022 | ) | ||||||
Net
income available to limited partners
|
$ | 806,269 | $ | 413,228 | $ | 498,133 | ||||||
Denominator
|
||||||||||||
Common
units
|
435,397 | 432,513 | 413,472 | |||||||||
Time-vested
restricted units
|
1,980 | 1,446 | 970 | |||||||||
Performance-based
restricted units
|
5 | 9 | 20 | |||||||||
Incremental
option units
|
200 | 459 | 297 | |||||||||
Total
|
437,582 | 434,427 | 414,759 | |||||||||
Diluted
earnings per unit
|
||||||||||||
Net
income per unit before EPGP earnings allocation
|
$ | 2.18 | $ | 1.23 | $ | 1.45 | ||||||
Net
income available to EPGP
|
(0.34 | ) | (0.28 | ) | (0.25 | ) | ||||||
Net
income available to limited partners
|
$ | 1.84 | $ | 0.95 | $ | 1.20 |
Payment
or Settlement due by Period
|
|||||||||||||||||||||
Contractual
Obligations
|
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
||||||||||||||
Scheduled
maturities of long-term debt
|
$ | 9,046,046 | $ | -- | $ | 554,000 | $ | 934,250 | $ | 1,517,596 | $ | 750,000 | $ | 5,290,200 | |||||||
Estimated
cash payments for interest
|
$ | 9,351,928 | $ | 544,658 | $ | 522,633 | $ | 471,253 | $ | 451,450 | $ | 369,673 | $ | 6,992,261 | |||||||
Operating
lease obligations
|
$ | 331,419 | $ | 32,299 | $ | 27,541 | $ | 27,831 | $ | 27,066 | $ | 24,481 | $ | 192,201 | |||||||
Purchase
obligations:
|
|||||||||||||||||||||
Product
purchase commitments:
|
|||||||||||||||||||||
Estimated
payment obligations:
|
|||||||||||||||||||||
Natural
gas
|
$ | 5,225,141 | $ | 323,309 | $ | 515,102 | $ | 635,000 | $ | 660,626 | $ | 487,984 | $ | 2,603,120 | |||||||
NGLs
|
$ | 1,923,792 | $ | 969,870 | $ | 136,422 | $ | 136,250 | $ | 136,250 | $ | 136,250 | $ | 408,750 | |||||||
Petrochemicals
|
$ | 1,746,138 | $ | 685,643 | $ | 376,636 | $ | 247,757 | $ | 181,650 | $ | 86,768 | $ | 167,684 | |||||||
Other
|
$ | 37,455 | $ | 19,202 | $ | 3,459 | $ | 3,322 | $ | 3,051 | $ | 2,919 | $ | 5,502 | |||||||
Underlying major volume commitments:
|
|||||||||||||||||||||
Natural
gas (in BBtus)
|
981,955 | 56,650 | 93,150 | 115,925 | 120,780 | 93,950 | 501,500 | ||||||||||||||
NGLs
(in MBbls)
|
56,622 | 23,576 | 4,726 | 4,720 | 4,720 | 4,720 | 14,160 | ||||||||||||||
Petrochemicals
(in MBbls)
|
67,696 | 24,949 | 13,420 | 10,428 | 7,906 | 3,759 | 7,234 | ||||||||||||||
Service
payment commitments
|
$ | 529,402 | $ | 52,614 | $ | 50,902 | $ | 49,501 | $ | 47,025 | $ | 46,142 | $ | 283,218 | |||||||
Capital
expenditure commitments
|
$ | 521,262 | $ | 521,262 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- |
§
|
We
have long and short-term product purchase obligations for NGLs, certain
petrochemicals and natural gas with third-party suppliers. The
prices that we are obligated to pay under these contracts approximate
market prices at the time we take delivery of the volumes. The
preceding table shows our volume commitments and estimated payment
obligations under these contracts for the periods
indicated. Our estimated future payment obligations are based
on the contractual price under each contract for purchases made at
December 31, 2008 applied to all future volume
commitments. Actual future payment obligations may vary
depending on market prices at the time of delivery. At December
31, 2008, we do not have any significant product purchase commitments with
fixed or minimum pricing provisions with remaining terms in excess of one
year.
|
§
|
We
have long and short-term commitments to pay third-party providers for
services such as equipment maintenance agreements. Our
contractual payment obligations vary by contract. The preceding
table shows our future payment obligations under these service
contracts.
|
§
|
We
have short-term payment obligations relating to our capital projects and
those of our unconsolidated affiliates. These commitments
represent unconditional payment obligations to vendors for services
rendered or products purchased. The preceding table presents
our share of such commitments for the periods
indicated.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Business
interruption proceeds:
|
||||||||||||
Hurricane
Ivan
|
$ | -- | $ | 377 | $ | 17,382 | ||||||
Hurricane
Katrina
|
501 | 19,005 | 24,500 | |||||||||
Hurricane
Rita
|
662 | 14,955 | 22,000 | |||||||||
Other
|
-- | 996 | -- | |||||||||
Total
proceeds
|
1,163 | 35,333 | 63,882 | |||||||||
Property
damage proceeds:
|
||||||||||||
Hurricane
Ivan
|
-- | 1,273 | 24,104 | |||||||||
Hurricane
Katrina
|
9,404 | 79,651 | 7,500 | |||||||||
Hurricane
Rita
|
2,678 | 24,105 | 3,000 | |||||||||
Other
|
-- | 184 | -- | |||||||||
Total
proceeds
|
12,082 | 105,213 | 34,604 | |||||||||
Total
|
$ | 13,245 | $ | 140,546 | $ | 98,486 |
§
|
The
timing of cash receipts from revenue transactions and cash payments for
expense transactions near the end of each reporting
period. For example, if significant cash receipts are
posted on the last day of the current reporting period, but subsequent
payments on expense invoices are made on the first day of the next
reporting period, net cash flows provided by operating activities will
reflect an increase in the current reporting period that will be reduced
as payments are made in the next period. We employ prudent cash
management practices and monitor our daily cash requirements to meet our
ongoing liquidity needs.
|
§
|
If
commodity or other prices increase between reporting periods, changes in
accounts receivable and accounts payable and accrued expenses may appear
larger than in previous periods; however, overall levels of receivables
and payables may still reflect normal ranges. From a
receivables standpoint, we monitor the amount of credit extended to
customers.
|
§
|
Additions
to inventory for forward sales transactions or other reasons or increased
expenditures for prepaid items would be reflected as a use of cash and
reduce overall cash provided by operating activities in a given reporting
period. As these assets are charged to expense
in
|
|
subsequent
periods, the expense amount is reflected as a positive change in operating
accounts; however, there is no impact on operating cash
flows.
|
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Decrease
(increase) in:
|
||||||||||||
Accounts
and notes receivable – trade
|
$ | 744,277 | $ | (640,092 | ) | $ | 164,240 | |||||
Accounts
receivable – related party
|
16,494 | (63,254 | ) | (8,612 | ) | |||||||
Inventories
|
(15,425 | ) | (14,051 | ) | (66,288 | ) | ||||||
Prepaid
and other current assets
|
(26,156 | ) | 41,266 | 14,261 | ||||||||
Other
assets
|
(2,910 | ) | 5,630 | (22,581 | ) | |||||||
Increase
(decrease) in:
|
||||||||||||
Accounts
payable – trade
|
(18,372 | ) | 36,870 | (1,509 | ) | |||||||
Accounts
payable – related party
|
15,126 | 17,111 | (10,769 | ) | ||||||||
Accrued
product payables
|
(1,080,034 | ) | 862,941 | (8,344 | ) | |||||||
Accrued
expenses
|
1,920 | 120,054 | (62,963 | ) | ||||||||
Accrued
interest
|
20,902 | 40,107 | 19,671 | |||||||||
Other
current liabilities
|
(17,913 | ) | 37,248 | 74,206 | ||||||||
Other
liabilities
|
4,661 | (2,524 | ) | (7,894 | ) | |||||||
Net
effect of changes in operating accounts
|
$ | (357,430 | ) | $ | 441,306 | $ | 83,418 | |||||
Cash
payments for interest, net of $71,584, $75,476 and
|
||||||||||||
$55,660
capitalized in 2008, 2007 and 2006, respectively
|
$ | 441,550 | $ | 325,339 | $ | 213,365 | ||||||
Cash
payments for federal and state income taxes
|
$ | 4,830 | $ | 5,760 | $ | 10,497 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Assets
acquired
|
$ | 254,322 | $ | 37,037 | $ | 477,015 | ||||||
Less
liabilities assumed
|
(52,162 | ) | (1,244 | ) | (19,403 | ) | ||||||
Net
assets acquired
|
202,160 | 35,793 | 457,612 | |||||||||
Less
equity issued
|
-- | -- | (181,112 | ) | ||||||||
Cash
used for business combinations, net of cash received
|
$ | 202,160 | $ | 35,793 | $ | 276,500 |
First
|
Second
|
Third
|
Fourth
|
|||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
|||||||||||||
For
the Year Ended December 31, 2008:
|
||||||||||||||||
Revenues
|
$ | 5,684,535 | $ | 6,339,615 | $ | 6,297,902 | $ | 3,583,604 | ||||||||
Operating
income
|
366,732 | 374,270 | 319,116 | 353,128 | ||||||||||||
Income
before the cumulative effect of change in
accounting
principle
|
272,020 | 272,206 | 211,027 | 240,144 | ||||||||||||
Net
income
|
272,020 | 272,206 | 211,027 | 240,144 | ||||||||||||
Net
income attributable to Enterprise Products
Partners
L.P.
|
259,609 | 263,270 | 203,081 | 228,061 | ||||||||||||
Earnings
per unit before the cumulative effect of change in
accounting
principle:
|
||||||||||||||||
Basic
|
$ | 0.51 | $ | 0.52 | $ | 0.38 | $ | 0.43 | ||||||||
Diluted
|
$ | 0.51 | $ | 0.52 | $ | 0.38 | $ | 0.43 | ||||||||
Earnings
per unit:
|
||||||||||||||||
Basic
|
$ | 0.51 | $ | 0.52 | $ | 0.38 | $ | 0.43 | ||||||||
Diluted
|
$ | 0.51 | $ | 0.52 | $ | 0.38 | $ | 0.43 | ||||||||
For
the Year Ended December 31, 2007:
|
||||||||||||||||
Revenues
|
$ | 3,322,854 | $ | 4,212,806 | $ | 4,111,996 | $ | 5,302,469 | ||||||||
Operating
income
|
187,924 | 214,562 | 210,830 | 269,721 | ||||||||||||
Income
before the cumulative effect of change in
accounting
principle
|
117,706 | 147,894 | 125,388 | 173,329 | ||||||||||||
Net
income
|
117,706 | 147,894 | 125,388 | 173,329 | ||||||||||||
Net
income attributable to Enterprise Products
Partners
L.P.
|
112,045 | 142,154 | 117,606 | 161,869 | ||||||||||||
Earnings
per unit before the cumulative effect of change in
accounting
principle:
|
||||||||||||||||
Basic
|
$ | 0.19 | $ | 0.26 | $ | 0.20 | $ | 0.30 | ||||||||
Diluted
|
$ | 0.19 | $ | 0.26 | $ | 0.20 | $ | 0.30 | ||||||||
Earnings
per unit:
|
||||||||||||||||
Basic
|
$ | 0.19 | $ | 0.26 | $ | 0.20 | $ | 0.30 | ||||||||
Diluted
|
$ | 0.19 | $ | 0.26 | $ | 0.20 | $ | 0.30 |
At
December 31,
|
||||||||
2008
|
2007
|
|||||||
ASSETS
|
||||||||
Current
assets
|
$ | 2,175,555 | $ | 2,545,297 | ||||
Property,
plant and equipment, net
|
13,154,774 | 11,587,264 | ||||||
Investments
in and advances to unconsolidated affiliates, net
|
949,526 | 858,339 | ||||||
Intangible
assets, net
|
855,416 | 917,000 | ||||||
Goodwill
|
706,884 | 591,652 | ||||||
Other
assets
|
126,619 | 115,458 | ||||||
Total
|
$ | 17,968,774 | $ | 16,615,010 | ||||
LIABILITIES
AND EQUITY
|
||||||||
Current
liabilities
|
$ | 2,222,650 | $ | 3,044,002 | ||||
Long-term
debt
|
9,108,410 | 6,906,145 | ||||||
Other
long-term liabilities
|
147,339 | 95,112 | ||||||
Equity
|
6,490,375 | 6,569,751 | ||||||
Total
|
$ | 17,968,774 | $ | 16,615,010 | ||||
Total
EPO debt obligations guaranteed
Enterprise
Products Partners L.P.
|
$ | 8,561,796 | $ | 6,686,500 |
For
the Year Ended December 31,
|
||||||||||||
2008
|
2007
|
2006
|
||||||||||
Revenues
|
$ | 21,905,656 | $ | 16,950,125 | $ | 13,990,969 | ||||||
Costs
and expenses
|
20,549,026 | 16,094,248 | 13,148,530 | |||||||||
Equity
in earnings of unconsolidated affiliates
|
59,104 | 29,658 | 21,565 | |||||||||
Operating
income
|
1,415,734 | 885,535 | 864,004 | |||||||||
Other
expense
|
(391,457 | ) | (305,236 | ) | (231,876 | ) | ||||||
Income
before provision for income taxes and the
cumulative
effect of change in accounting principle
|
1,024,277 | 580,299 | 632,128 | |||||||||
Provision
for income taxes
|
(26,376 | ) | (15,317 | ) | (21,198 | ) | ||||||
Income
before the cumulative effect of change in
accounting
principle
|
997,901 | 564,982 | 610,930 | |||||||||
Cumulative
effect of change in accounting principle
|
-- | -- | 1,472 | |||||||||
Net
income
|
997,901 | 564,982 | 612,402 | |||||||||
Net
income attributable to noncontrolling interest
|
(41,638 | ) | (30,737 | ) | (9,190 | ) | ||||||
Net
income attributable to EPO
|
$ | 956,263 | $ | 534,245 | $ | 603,212 |
Exhibit
Number
|
Exhibit
|
12.1
|
Computation
of ratio of earnings to fixed charges for each of the five years ended
December 31, 2008, 2007, 2006, 2005 and
2004.
|
For
the Year Ended December 31,
|
|||||||||||||||||||||
2008
|
2007
|
2006
|
2005
|
2004
|
|||||||||||||||||
Consolidated
income
|
$ | 995,397 | $ | 564,317 | $ | 610,234 | $ | 425,268 | $ | 276,389 | |||||||||||
Add:
|
Provision
for income taxes
|
26,401 | 15,257 | 21,323 | 8,362 | 3,761 | |||||||||||||||
Less:
|
Equity
in earnings from unconsolidated affiliates
|
(59,104 | ) | (29,658 | ) | (21,565 | ) | (14,548 | ) | (52,787 | ) | ||||||||||
Consolidated
pre-tax income before equity in
|
|||||||||||||||||||||
income
of unconsolidated affiliates
|
962,694 | 549,916 | 609,992 | 419,082 | 227,363 | ||||||||||||||||
Add:
|
Fixed
charges
|
484,259 | 400,065 | 306,791 | 264,921 | 168,463 | |||||||||||||||
Amortization of capitalized interest
|
10,486 | 9,335 | 7,894 | 1,644 | 974 | ||||||||||||||||
Distributed income of equity investees
|
98,553 | 73,593 | 43,032 | 56,058 | 68,027 | ||||||||||||||||
Subtotal
|
1,555,992 | 1,032,909 | 967,709 | 741,705 | 464,827 | ||||||||||||||||
Less:
|
Capitalized
interest
|
(71,584 | ) | (75,476 | ) | (55,660 | ) | (22,046 | ) | (2,766 | ) | ||||||||||
Net income attributable to noncontrolling interest
|
(41,376 | ) | (30,643 | ) | (9,079 | ) | (5,760 | ) | (8,128 | ) | |||||||||||
Total
earnings
|
$ | 1,443,032 | $ | 926,790 | $ | 902,970 | $ | 713,899 | $ | 453,933 | |||||||||||
Fixed
charges:
|
|||||||||||||||||||||
Interest
expense
|
$ | 400,686 | $ | 311,764 | $ | 238,023 | $ | 230,549 | $ | 155,740 | |||||||||||
Capitalized interest
|
71,584 | 75,476 | 55,660 | 22,046 | 2,766 | ||||||||||||||||
Interest
portion of rental expense
|
11,989 | 12,825 | 13,108 | 12,326 | 9,957 | ||||||||||||||||
Total
|
$ | 484,259 | $ | 400,065 | $ | 306,791 | $ | 264,921 | $ | 168,463 | |||||||||||
Ratio
of earnings to fixed charges
|
2.98x | 2.32x | 2.94x | 2.69x | 2.69x |
§
|
consolidated
pre-tax income before income or loss from equity
investees;
|
§
|
fixed
charges;
|
§
|
amortization
of capitalized interest;
|
§
|
distributed
income of equity investees; and
|
§
|
our
share of pre-tax losses of equity investees for which charges arising from
guarantees are included in fixed
charges.
|
§
|
interest
capitalized;
|
§
|
preference
security dividend requirements of consolidated subsidiaries;
and
|
§
|
net
income attributable to noncontrolling interest in pre-tax income of
subsidiaries that have not incurred fixed
charges.
|
|
EXHIBIT
99.2
|
Page
No.
|
|||
Report
of Independent Registered Public Accounting Firm
|
3
|
||
Consolidated
Balance Sheet at December 31, 2008
|
4
|
||
Notes
to Consolidated Balance Sheet
|
|||
Note
1 – Company Organization
|
5
|
||
Note
2 – General Accounting Policies and Related Matters
|
6
|
||
Note
3 – Recent Accounting Developments
|
13
|
||
Note
4 – Accounting for Equity Awards
|
15
|
||
Note
5 – Employee Benefit Plans
|
20
|
||
Note
6 – Financial Instruments
|
21
|
||
Note
7 – Inventories
|
27
|
||
Note
8 – Property, Plant and Equipment
|
28
|
||
Note
9 – Investments in and Advances to Unconsolidated
Affiliates
|
29
|
||
Note
10 – Business Combinations
|
32
|
||
Note
11 – Intangible Assets and Goodwill
|
34
|
||
Note
12 – Debt Obligations
|
37
|
||
Note
13 – Equity
|
45
|
||
Note
14 – Business Segments
|
46
|
||
Note
15 – Related Party Transactions
|
47
|
||
Note
16 – Income Taxes
|
57
|
||
Note
17 – Commitments and Contingencies
|
58
|
||
Note
18 – Significant Risks and Uncertainties
|
61
|
ASSETS
|
||||
Current
assets:
|
||||
Cash
and cash equivalents
|
$ | 35,486 | ||
Restricted
cash
|
203,789 | |||
Accounts
and notes receivable – trade, net of allowance
|
||||
for
doubtful accounts of $15,123
|
1,185,515 | |||
Accounts
receivable – related parties
|
57,602 | |||
Inventories
|
362,815 | |||
Derivative
assets
|
202,826 | |||
Prepaid
and other current assets
|
111,773 | |||
Total
current assets
|
2,159,806 | |||
Property,
plant and equipment, net
|
13,154,774 | |||
Investments
in and advances to unconsolidated affiliates
|
953,541 | |||
Intangible
assets, net of accumulated amortization of $429,872
|
855,416 | |||
Goodwill
|
706,884 | |||
Deferred
tax asset
|
355 | |||
Other
assets
|
126,860 | |||
Total
assets
|
$ | 17,957,636 | ||
LIABILITIES
AND EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable – trade
|
$ | 300,532 | ||
Accounts
payable – related parties
|
39,603 | |||
Accrued
product payables
|
1,142,370 | |||
Accrued
expenses
|
48,772 | |||
Accrued
interest
|
151,873 | |||
Derivative
liabilities
|
287,161 | |||
Other
current liabilities
|
252,892 | |||
Total
current liabilities
|
2,223,203 | |||
Long-term
debt: (see Note 12)
|
||||
Senior
debt obligations – principal
|
7,813,346 | |||
Junior
subordinated notes – principal
|
1,232,700 | |||
Other
|
62,364 | |||
Total
long-term debt
|
9,108,410 | |||
Deferred
tax liabilities
|
66,060 | |||
Other
long-term liabilities
|
81,374 | |||
Commitments
and contingencies
|
||||
Equity: (see Note
13)
|
||||
Member’s
interest
|
526,671 | |||
Accumulated
other comprehensive loss
|
(2,005 | ) | ||
Total
member’s equity
|
524,666 | |||
Noncontrolling
interest
|
5,953,923 | |||
Total
equity
|
6,478,589 | |||
Total
liabilities and equity
|
$ | 17,957,636 |
Balance
at beginning of period
|
$ | 21,659 | ||
Charges
to expense
|
1,098 | |||
Deductions
|
(7,634 | ) | ||
Balance
at end of period
|
$ | 15,123 |
Balance
at beginning of period
|
$ | 26,459 | ||
Charges
to expense
|
905 | |||
Acquisition-related
additions and other
|
-- | |||
Deductions
|
(12,002 | ) | ||
Balance
at end of period
|
$ | 15,362 |
Amounts
held in brokerage accounts related to
|
||||
commodity
hedging activities and physical natural gas purchases
|
$ | 203,789 | ||
Proceeds
from Petal GO Zone bonds reserved for construction costs
|
1 | |||
Total
restricted cash
|
$ | 203,790 |
§
|
Recognizes
and measures in its financial statements the identifiable assets acquired,
the liabilities assumed, and any noncontrolling interests in the
acquiree.
|
§
|
Recognizes
and measures any goodwill acquired in the business combination or a gain
resulting from a bargain purchase. SFAS 141(R) defines a
bargain purchase as a business combination in which the total
acquisition-date fair value of the identifiable net assets acquired
exceeds the fair value of the consideration transferred plus any
noncontrolling interest in the acquiree, and requires the acquirer to
recognize that excess in net income as a gain attributable to the
acquirer.
|
§
|
Determines
what information to disclose to enable users of the financial statements
to evaluate the nature and financial effects of the business
combination.
|
Weighted-
|
||||||||||||||||
Weighted-
|
Average
|
|||||||||||||||
Average
|
Remaining
|
Aggregate
|
||||||||||||||
Number
of
|
Strike
Price
|
Contractual
|
Intrinsic
|
|||||||||||||
Units
|
(dollars/unit)
|
Term
(in years)
|
Value
(1)
|
|||||||||||||
Outstanding at December 31,
2007 (2)
|
2,315,000 | $ | 26.18 | |||||||||||||
Exercised
|
(61,500 | ) | $ | 20.38 | ||||||||||||
Forfeited
|
(85,000 | ) | $ | 26.72 | ||||||||||||
Outstanding at December 31,
2008 (3)
|
2,168,500 | $ | 26.32 | 5.19 | $ | -- | ||||||||||
Options
exercisable at:
|
||||||||||||||||
December
31, 2008 (3)
|
548,500 | $ | 21.47 | 4.08 | $ | -- | ||||||||||
(1)
Aggregate
intrinsic value reflects fully vested unit options at the date
indicated.
(2)
During
2008, we amended the terms of certain of Enterprise Products Partners’
outstanding unit options. In general, the expiration dates of these
awards were modified from May and August 2017 to December
2012.
(3)
We
were committed to issue 2,168,500 of Enterprise Products Partners’ common
units at December 31, 2008 if all outstanding options awarded under the
EPCO 1998 Plan (as of these dates) were exercised. An additional 365,000,
480,000 and 775,000 of these options are exercisable in 2009, 2010 and
2012, respectively.
|
Weighted-
|
||||||||
Average
Grant
|
||||||||
Number
of
|
Date
Fair Value
|
|||||||
Units
|
per Unit
(1)
|
|||||||
Restricted
units at December 31, 2007
|
1,688,540 | |||||||
Granted
(2)
|
766,200 | $ | 24.93 | |||||
Vested
|
(285,363 | ) | $ | 23.11 | ||||
Forfeited
|
(88,777 | ) | $ | 26.98 | ||||
Restricted
units at December 31, 2008
|
2,080,600 | |||||||
(1)
Determined
by dividing the aggregate grant date fair value of awards by the number of
awards issued. The weighted-average grant date fair value per unit
for forfeited and vested awards is determined before an allowance for
forfeitures.
(2)
Aggregate
grant date fair value of restricted unit awards issued during 2008 was
$19.1 million based on grant date market prices of Enterprise Products
Partners’ common units ranging from $25.00 to $32.31 per unit and an
estimated forfeiture rate of 17.0%.
|
Weighted-
|
||||||||||||
Weighted-
|
Average
|
|||||||||||
Average
|
Remaining
|
|||||||||||
Number
of
|
Strike
Price
|
Contractual
|
||||||||||
Units
|
(dollars/unit)
|
Term
(in years)
|
||||||||||
Outstanding
at January 1, 2008
|
-- | |||||||||||
Granted
(1)
|
795,000 | $ | 30.93 | |||||||||
Outstanding at December 31, 2008 (2)
|
795,000 | $ | 30.93 | 5.00 | ||||||||
(1)
Aggregate
grant date fair value of these unit options issued during 2008 was $1.6
million based on the following assumptions: (i) a grant date market price
of Enterprise Products Partners’ common units of $30.93 per unit; (ii)
expected life of options of 4.7 years; (iii) risk-free interest rate of
3.3%; (iv) expected distribution yield on Enterprise Products Partners’
common units of 7.0%; (v) expected unit price volatility on Enterprise
Products Partners’ common units of 19.8%; and (vi) an estimated forfeiture
rate of 17.0%.
(2)
The
795,000 units outstanding at December 31, 2008 will become exercisable in
2013.
|
Initial
|
Class
A
|
||||
Class
A
|
Partner
|
Award
|
Grant
Date
|
||
Employee
|
Description
|
Capital
|
Preferred
|
Vesting
|
Fair
Value
|
Partnership
|
of
Assets
|
Base
|
Return
|
Date
(1)
|
of
Awards (2)
|
EPE
Unit I
|
1,821,428
EPE units
|
$51.0
million
|
4.50% to
5.725% (3)
|
November
2012
|
$17.0
million
|
EPE
Unit II
|
40,725
EPE units
|
$1.5
million
|
4.50% to
5.725% (3)
|
February
2014
|
$0.3
million
|
EPE
Unit III
|
4,421,326
EPE units
|
$170.0
million
|
3.80%
|
May
2014
|
$32.7
million
|
Enterprise
Unit
|
881,836
EPE units
844,552
EPD units
|
$51.5
million
|
5.00%
|
February
2014
|
$4.2
million
|
EPCO
Unit
|
779,102
EPD units
|
$17.0
million
|
4.87%
|
November
2013
|
$7.2
million
|
(1)
The
vesting date may be accelerated for change of control and other events as
described in the underlying partnership agreements.
(2)
Our
estimated grant date fair values were determined using a Black-Scholes
option pricing model and reflect adjustments for forfeitures, regrants and
other modifications. See following table for information
regarding our fair value assumptions.
(3)
In
July 2008, the Class A preferred return was reduced from 6.25% to the
floating amounts
presented.
|
Expected
|
Risk-Free
|
Expected
|
Expected
|
|
Employee
|
Life
|
Interest
|
Distribution
Yield
|
Unit
Price Volatility
|
Partnership
|
of
Award
|
Rate
|
of
EPE/EPD units
|
of
EPE/EPD units
|
EPE
Unit I
|
3
to 5 years
|
2.7%
to 5.0%
|
3.0%
to 4.8%
|
16.6%
to 30.0%
|
EPE
Unit II
|
5
to 6 years
|
3.3%
to 4.4%
|
3.8%
to 4.8%
|
18.7%
to 19.4%
|
EPE
Unit III
|
4
to 6 years
|
3.2%
to 4.9%
|
4.0%
to 4.8%
|
16.6%
to 19.4%
|
Enterprise
Unit
|
6
years
|
2.7%
to 3.9%
|
4.5%
to 8.0%
|
15.3%
to 22.1%
|
EPCO
Unit
|
5
years
|
2.4%
|
11.1%
|
50.0%
|
Pension
|
Postretirement
|
|||||||
Plan
|
Plan
|
|||||||
Projected
benefit obligation
|
$ | 7,733 | $ | 4,976 | ||||
Accumulated
benefit obligation
|
5,711 | -- | ||||||
Fair
value of plan assets
|
4,035 | -- | ||||||
Funded
status
|
(3,698 | ) | (4,976 | ) |
Pension
|
Postretirement
|
|||||||
Plan
|
Plan
|
|||||||
2009
|
$ | 289 | $ | 357 | ||||
2010
|
334 | 399 | ||||||
2011
|
535 | 427 | ||||||
2012
|
408 | 440 | ||||||
2013
|
775 | 439 | ||||||
2014
through 2018
|
4,211 | 2,067 | ||||||
Total
|
$ | 6,552 | $ | 4,129 |
Unrecognized
transition obligation
|
$ | 0.9 | ||
Net
of tax
|
0.5 | |||
Unrecognized
prior service cost credit
|
(1.0 | ) | ||
Net
of tax
|
(0.6 | ) | ||
Unrecognized
net actuarial loss
|
1.3 | |||
Net
of tax
|
0.8 |
Current
assets:
|
||||
Derivative
assets:
|
||||
Interest
rate risk hedging portfolio
|
$ | 7,780 | ||
Commodity
risk hedging portfolio
|
185,762 | |||
Foreign
currency risk hedging portfolio
|
9,284 | |||
Total
derivative assets – current
|
$ | 202,826 | ||
Other
assets:
|
||||
Interest
rate risk hedging portfolio
|
$ | 38,939 | ||
Total
derivative assets – long-term
|
$ | 38,939 | ||
Current
liabilities:
|
||||
Derivative
liabilities:
|
||||
Interest
rate risk hedging portfolio
|
$ | 5,910 | ||
Commodity
risk hedging portfolio
|
281,142 | |||
Foreign
currency risk hedging portfolio
|
109 | |||
Total
derivative liabilities – current
|
$ | 287,161 | ||
Other
liabilities:
|
||||
Interest
rate risk hedging portfolio
|
$ | 3,889 | ||
Commodity
risk hedging portfolio
|
233 | |||
Total
derivative liabilities – long-term
|
$ | 4,122 |
Number
|
Period
Covered
|
Termination
|
Fixed
to
|
Notional
|
||
Hedged
Fixed Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Variable Rate
(1)
|
Value
|
|
Senior
Notes C, 6.375% fixed rate, due Feb. 2013
|
1
|
Jan.
2004 to Feb. 2013
|
Feb.
2013
|
6.375% to
5.015%
|
$100.0
million
|
|
Senior
Notes G, 5.60% fixed rate, due Oct. 2014
|
3
|
4th
Qtr. 2004 to Oct. 2014
|
Oct.
2014
|
5.60%
to 5.297%
|
$300.0
million
|
|
(1) The
variable rate indicated is the all-in variable rate for the current
settlement
period.
|
Number
|
Period
Covered
|
Termination
|
Variable
to
|
Notional
|
||
Hedged
Variable Rate Debt
|
of
Swaps
|
by
Swap
|
Date
of Swap
|
Fixed Rate
(1)
|
Value
|
|
DEP
I Revolving Credit Facility, due Feb. 2011
|
3
|
Sep.
2007 to Sep. 2010
|
Sep.
2010
|
1.47% to
4.62%
|
$175.0
million
|
|
(1) Amounts receivable from or payable to the swap
counterparties are settled every three months (the “settlement
period”).
|
§
|
Level
1 fair values are based on quoted prices, which are available in active
markets for identical assets or liabilities as of the measurement
date. Active markets are defined as those in which transactions
for identical assets or liabilities occur in sufficient frequency so as to
provide pricing information on an ongoing basis (e.g., the NYSE or
NYMEX). Level 1 primarily consists of financial assets and
liabilities such as exchange-traded financial instruments, publicly-traded
equity securities and U.S. government treasury
securities.
|
§
|
Level
2 fair values are based on pricing inputs other than quoted prices in
active markets (as reflected in Level 1 fair values) and are either
directly or indirectly observable as of the measurement
date. Level 2 fair values include instruments that are valued
using financial models or other appropriate valuation
methodologies. Such financial models are primarily
industry-standard models that consider various assumptions, including
quoted forward prices for commodities, time value of money, volatility
factors for stocks and current market and contractual prices for the
underlying instruments, as well as other relevant economic
measures. Substantially all of these assumptions are (i)
observable in the marketplace throughout the full term of the instrument,
(ii) can be derived from observable data or (iii) are validated by inputs
other than quoted prices (e.g., interest rate and yield curves at commonly
quoted intervals). Level 2 includes non-exchange-traded
instruments such as over-the-counter forward contracts, options and
repurchase agreements.
|
§
|
Level
3 fair values are based on unobservable inputs. Unobservable
inputs are used to measure fair value to the extent that observable inputs
are not available, thereby allowing for situations in which there is
little, if any, market activity for the asset or liability at the
measurement date. Unobservable inputs reflect the reporting
entity’s own ideas about the assumptions that market participants would
use in pricing an asset or liability (including assumptions about
risk). Unobservable inputs are based on the best information
available in the circumstances, which might include the reporting entity’s
internally-developed data. The reporting entity must not ignore
information about market participant assumptions that is reasonably
available without undue cost and effort. Level 3 inputs are
typically used in connection with internally developed valuation
methodologies where management makes its best estimate of an instrument’s
fair value. Level 3 generally includes specialized or unique
financial instruments that are tailored to meet a customer’s specific
needs. At December 31, 2008 our Level 3 financial assets
consisted of ethane based contracts with a range of two to twelve months
in term. This classification is primarily
due
|
|
to
our reliance on broker quotes for this product due to the forward ethane
markets being less than highly
active.
|
Level
1
|
Level
2
|
Level
3
|
Total
|
|||||||||||||
Financial
assets:
|
||||||||||||||||
Commodity
financial instruments
|
$ | 4,030 | $ | 149,180 | $ | 32,552 | $ | 185,762 | ||||||||
Foreign
currency hedging financial instruments
|
-- | 9,284 | -- | 9,284 | ||||||||||||
Interest
rate financial instruments
|
-- | 46,719 | -- | 46,719 | ||||||||||||
Total
|
$ | 4,030 | $ | 205,183 | $ | 32,552 | $ | 241,765 | ||||||||
Financial
liabilities:
|
||||||||||||||||
Commodity
financial instruments
|
$ | 7,137 | $ | 274,238 | $ | -- | $ | 281,375 | ||||||||
Foreign
currency hedging financial instruments
|
-- | 109 | -- | 109 | ||||||||||||
Interest
rate financial instruments
|
-- | 9,799 | -- | 9,799 | ||||||||||||
Total
|
$ | 7,137 | $ | 284,146 | $ | -- | $ | 291,283 |
Balance,
January 1, 2008
|
$ | (4,660 | ) | |
Total
gains (losses) included in:
|
||||
Net
income
|
(34,807 | ) | ||
Other
comprehensive loss
|
37,212 | |||
Purchases,
issuances, settlements
|
34,807 | |||
Balance,
December 31, 2008
|
$ | 32,552 |
Carrying
|
Fair
|
|||||||
Financial
Instruments
|
Value
|
Value
|
||||||
Financial
assets:
|
||||||||
Cash
and cash equivalents, including restricted cash
|
$ | 239,275 | $ | 239,275 | ||||
Accounts
receivable
|
1,243,117 | 1,243,117 | ||||||
Commodity
financial instruments (1)
|
185,762 | 185,762 | ||||||
Foreign
currency hedging financial instruments (2)
|
9,284 | 9,284 | ||||||
Interest
rate hedging financial instruments (3)
|
46,719 | 46,719 | ||||||
Financial
liabilities:
|
||||||||
Accounts
payable and accrued expenses
|
1,683,150 | 1,683,150 | ||||||
Fixed-rate
debt (principal amount) (4)
|
7,704,296 | 6,638,954 | ||||||
Variable-rate
debt
|
1,341,750 | 1,341,750 | ||||||
Commodity
financial instruments (1)
|
281,375 | 281,375 | ||||||
Foreign
currency hedging financial instruments (2)
|
109 | 109 | ||||||
Interest
rate hedging financial instruments (3)
|
9,799 | 9,799 | ||||||
(1)
Represent
commodity financial instrument transactions that either have not settled
or have settled and not been invoiced. Settled and invoiced
transactions are reflected in either accounts receivable or accounts
payable depending on the outcome of the transaction.
(2)
Relates
to the hedging of our exposure to fluctuations in the Canadian dollar and
Japanese yen.
(3)
Represent
interest rate hedging financial instrument transactions that have not
settled. Settled transactions are reflected in either accounts
receivable or accounts payable depending on the outcome of the
transaction.
(4)
Due to the distress
in the capital markets following the collapse of several major
financial entities and uncertainty in the credit markets during 2008,
corporate debt securities were trading at significant
discounts.
|
Working
inventory (1)
|
$ | 200,439 | ||
Forward sales
inventory (2)
|
162,376 | |||
Total
inventory
|
$ | 362,815 | ||
(1)
Working
inventory is comprised of inventories of natural gas, NGLs and certain
petrochemical products that are either available-for-sale or used in the
provision for services.
(2)
Forward
sales inventory consists of identified NGL and natural gas volumes
dedicated to the fulfillment of forward sales
contracts.
|
Estimated
|
||||||||
Useful
Life
|
||||||||
in
Years
|
||||||||
Plants
and pipelines (1)
|
3-40
(5)
|
$ | 12,296,318 | |||||
Underground
and other storage facilities (2)
|
5-35
(6)
|
900,664 | ||||||
Platforms
and facilities (3)
|
20-31
|
634,761 | ||||||
Transportation
equipment (4)
|
3-10
|
38,771 | ||||||
Land
|
54,627 | |||||||
Construction
in progress
|
1,604,691 | |||||||
Total
|
15,529,832 | |||||||
Less
accumulated depreciation
|
2,375,058 | |||||||
Property,
plant and equipment, net
|
$ | 13,154,774 | ||||||
(1)
Plants
and pipelines include processing plants; NGL, petrochemical, oil and
natural gas pipelines; terminal loading and unloading facilities; office
furniture and equipment; buildings; laboratory and shop equipment; and
related assets.
(2)
Underground
and other storage facilities include underground product storage caverns;
storage tanks; water wells; and related assets.
(3)
Platforms
and facilities include offshore platforms and related facilities and other
associated assets.
(4)
Transportation
equipment includes vehicles and similar assets used in our
operations.
(5)
In
general, the estimated useful lives of major components of this category
are as follows: processing plants, 20-35 years; pipelines, 18-40
years (with some equipment at 5 years); terminal facilities, 10-35 years;
office furniture and equipment, 3-20 years; buildings, 20-35 years; and
laboratory and shop equipment, 5-35 years.
(6)
In
general, the estimated useful lives of major components of this category
are as follows: underground storage facilities, 20-35 years (with
some components at 5 years); storage tanks, 10-35 years; and water wells,
25-35 years (with some components at 5 years).
|
ARO
liability balance, December 31, 2007
|
$ | 40,614 | ||
Liabilities
incurred
|
1,064 | |||
Liabilities
settled
|
(7,229 | ) | ||
Revisions
in estimated cash flows
|
1,163 | |||
Accretion
expense
|
2,114 | |||
ARO
liability balance, December 31, 2008
|
$ | 37,726 |
Ownership
|
||||||||
Percentage
|
||||||||
NGL
Pipelines & Services:
|
||||||||
Venice
Energy Service Company, L.L.C. (“VESCO”)
|
13.1%
|
$ | 37,673 | |||||
K/D/S
Promix, L.L.C. (“Promix”)
|
50%
|
46,380 | ||||||
Baton
Rouge Fractionators LLC (“BRF”)
|
32.2%
|
24,160 | ||||||
Skelly-Belvieu
Pipeline Company, L.L.C. (“Skelly-Belvieu”) (1)
|
49%
|
35,969 | ||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||
Jonah
Gas Gathering Company (“Jonah”)
|
19.4%
|
258,068 | ||||||
Evangeline
(2)
|
49.5%
|
4,528 | ||||||
White
River Hub, LLC (“White River Hub”) (3)
|
50%
|
21,387 | ||||||
Offshore
Pipelines & Services:
|
||||||||
Poseidon
Oil Pipeline, L.L.C. (“Poseidon”)
|
36%
|
60,233 | ||||||
Cameron
Highway Oil Pipeline Company (“Cameron Highway”)
|
50%
|
250,833 | ||||||
Deepwater
Gateway, L.L.C. (“Deepwater Gateway”)
|
50%
|
104,785 | ||||||
Neptune
Pipeline Company, L.L.C. (“Neptune”)
|
25.7%
|
52,671 | ||||||
Nemo
Gathering Company, LLC (“Nemo”)
|
33.9%
|
432 | ||||||
Texas
Offshore Port System
|
33.3%
|
39,902 | ||||||
Petrochemical
Services:
|
||||||||
Baton
Rouge Propylene Concentrator, LLC (“BRPC”)
|
30%
|
12,633 | ||||||
La
Porte (4)
|
50%
|
3,887 | ||||||
Total
|
$ | 953,541 | ||||||
(1) In
December 2008, we acquired a 49% ownership interest in
Skelly-Belvieu.
(2) Refers
to our ownership interests in Evangeline Gas Pipeline Company, L.P. and
Evangeline Gas Corp., collectively.
(3) In
February 2008, we acquired a 50% ownership interest in White River
Hub.
(4) Refers
to our ownership interests in La Porte Pipeline Company, L.P. and La Porte
GP, LLC, collectively.
|
Current
assets
|
$ | 64,080 | ||
Property,
plant and equipment, net
|
368,059 | |||
Other
assets
|
2,011 | |||
Total
assets
|
$ | 434,150 | ||
Current
liabilities
|
$ | 50,180 | ||
Other
liabilities
|
24,271 | |||
Combined
equity
|
359,699 | |||
Total
liabilities and combined equity
|
$ | 434,150 |
Current
assets
|
$ | 97,470 | ||
Property,
plant and equipment, net
|
1,082,251 | |||
Other
assets
|
158,682 | |||
Total
assets
|
$ | 1,338,403 | ||
Current
liabilities
|
$ | 62,147 | ||
Other
liabilities
|
21,890 | |||
Combined
equity
|
1,254,366 | |||
Total
liabilities and combined equity
|
$ | 1,338,403 |
Current
assets
|
$ | 106,392 | ||
Property,
plant and equipment, net
|
1,184,549 | |||
Other
assets
|
3,608 | |||
Total
assets
|
$ | 1,294,549 | ||
Current
liabilities
|
$ | 58,379 | ||
Other
liabilities
|
116,654 | |||
Combined
equity
|
1,119,516 | |||
Total
liabilities and combined equity
|
$ | 1,294,549 |
Current
assets
|
$ | 3,634 | ||
Property,
plant and equipment, net
|
43,720 | |||
Total
assets
|
$ | 47,354 | ||
Current
liabilities
|
$ | 1,737 | ||
Other
liabilities
|
2 | |||
Combined
equity
|
45,615 | |||
Total
liabilities and combined equity
|
$ | 47,354 |
Great
|
Belle
|
|||||||||||||||||
Divide
|
Tri-States
|
Rose
|
Dixie
|
Other
(1)
|
Total
|
|||||||||||||
Assets
acquired in business combination:
|
||||||||||||||||||
Current
assets
|
$ | -- | $ | 813 | $ | 143 | $ | 4,021 | $ | 35 | $ | 5,012 | ||||||
Property,
plant and equipment, net
|
70,643 | 18,417 | 1,129 | 33,727 | (12,773 | ) | 111,143 | |||||||||||
Intangible
assets
|
9,760 | -- | -- | -- | 12,747 | 22,507 | ||||||||||||
Other
assets
|
-- | 46 | -- | 382 | -- | 428 | ||||||||||||
Total
assets acquired
|
80,403 | 19,276 | 1,272 | 38,130 | 9 | 139,090 | ||||||||||||
Liabilities
assumed in business combination:
|
||||||||||||||||||
Current
liabilities
|
-- | (581 | ) | (68 | ) | (2,581 | ) | -- | (3,230 | ) | ||||||||
Long-term
debt
|
-- | -- | -- | (2,582 | ) | -- | (2,582 | ) | ||||||||||
Other
long-term liabilities
|
(81 | ) | -- | (4 | ) | (46,265 | ) | -- | (46,350 | ) | ||||||||
Total
liabilities assumed
|
(81 | ) | (581 | ) | (72 | ) | (51,428 | ) | -- | (52,162 | ) | |||||||
Total
assets acquired plus liabilities assumed
|
80,322 | 18,695 | 1,200 | (13,298 | ) | 9 | 86,928 | |||||||||||
Total
cash used for business combinations
|
125,175 | 18,695 | 1,200 | 57,089 | 1 | 202,160 | ||||||||||||
Goodwill
|
$ | 44,853 | $ | -- | $ | -- | $ | 70,387 | $ | (8 | ) | $ | 115,232 | |||||
(1)
Primarily
represents non-cash reclassification adjustments to December 2007
preliminary fair value estimates for assets acquired in the South Monco
natural gas pipeline business (“South Monco”) acquisition.
|
Gross
|
Accum.
|
Carrying
|
||||||||||
Value
|
Amort.
|
Value
|
||||||||||
NGL
Pipelines & Services:
|
||||||||||||
Shell
Processing Agreement
|
$ | 206,216 | $ | (89,299 | ) | $ | 116,917 | |||||
Encinal
gas processing customer relationship
|
127,119 | (28,045 | ) | 99,074 | ||||||||
STMA
and GulfTerra NGL Business
customer
relationships
|
49,784 | (21,570 | ) | 28,214 | ||||||||
Pioneer
gas processing contracts
|
37,752 | (3,601 | ) | 34,151 | ||||||||
Markham
NGL storage contracts
|
32,664 | (18,509 | ) | 14,155 | ||||||||
Toca-Western
contracts
|
31,229 | (10,280 | ) | 20,949 | ||||||||
Other
(1)
|
52,295 | (14,745 | ) | 37,550 | ||||||||
Segment
total
|
537,059 | (186,049 | ) | 351,010 | ||||||||
Onshore
Natural Gas Pipelines & Services:
|
||||||||||||
San
Juan Gathering System customer relationships
|
331,311 | (92,471 | ) | 238,840 | ||||||||
Petal
& Hattiesburg natural gas storage contracts
|
100,499 | (36,524 | ) | 63,975 | ||||||||
Other
(2)
|
41,501 | (10,854 | ) | 30,647 | ||||||||
Segment
total
|
473,311 | (139,849 | ) | 333,462 | ||||||||
Offshore
Pipelines & Services:
|
||||||||||||
Offshore
pipeline & platform customer relationships
|
205,845 | (90,686 | ) | 115,159 | ||||||||
Other
|
1,167 | (107 | ) | 1,060 | ||||||||
Segment
total
|
207,012 | (90,793 | ) | 116,219 | ||||||||
Petrochemical
Services:
|
||||||||||||
Mont
Belvieu propylene fractionation contracts
|
53,000 | (10,474 | ) | 42,526 | ||||||||
Other
|
14,906 | (2,707 | ) | 12,199 | ||||||||
Segment
total
|
67,906 | (13,181 | ) | 54,725 | ||||||||
Total
all segments
|
$ | 1,285,288 | $ | (429,872 | ) | $ | 855,416 | |||||
(1)
In
2008, we acquired $6.0 million of certain permits related to our Mont
Belvieu complex and had $12.7 million of purchase price allocation
adjustments related to San Felipe customer relationships from the December
31, 2007 South Monco acquisition.
(2)
In
2008, we acquired $9.8 million of customer relationships due to the Great
Divide business combination.
|
NGL
Pipelines & Services
|
||||
GulfTerra
Merger
|
$ | 23,854 | ||
Acquisition
of Indian Springs natural gas processing business
|
13,162 | |||
Acquisition
of Encinal
|
95,272 | |||
Acquisition
of interest in Dixie
|
80,279 | |||
Acquisition
of Great Divide
|
44,853 | |||
Other
|
11,518 | |||
Onshore
Natural Gas Pipelines & Services
|
||||
GulfTerra
Merger
|
279,956 | |||
Acquisition
of Indian Springs natural gas gathering business
|
2,165 | |||
Offshore
Pipelines & Services
|
||||
GulfTerra
Merger
|
82,135 | |||
Petrochemical
Services
|
||||
Acquisition
of Mont Belvieu propylene fractionation business
|
73,690 | |||
Total
|
$ | 706,884 |
EPO
senior debt obligations:
|
||||
Multi-Year
Revolving Credit Facility, variable rate, due November
2012
|
$ | 800,000 | ||
Pascagoula
MBFC Loan, 8.70% fixed-rate, due March 2010
|
54,000 | |||
Petal
GO Zone Bonds, variable rate, due August 2037
|
57,500 | |||
Yen
Term Loan, 4.93% fixed-rate, due March 2009 (1)
|
217,596 | |||
Senior
Notes B, 7.50% fixed-rate, due February 2011
|
450,000 | |||
Senior
Notes C, 6.375% fixed-rate, due February 2013
|
350,000 | |||
Senior
Notes D, 6.875% fixed-rate, due March 2033
|
500,000 | |||
Senior
Notes F, 4.625% fixed-rate, due October 2009 (1)
|
500,000 | |||
Senior
Notes G, 5.60% fixed-rate, due October 2014
|
650,000 | |||
Senior
Notes H, 6.65% fixed-rate, due October 2034
|
350,000 | |||
Senior
Notes I, 5.00% fixed-rate, due March 2015
|
250,000 | |||
Senior
Notes J, 5.75% fixed-rate, due March 2035
|
250,000 | |||
Senior
Notes K, 4.950% fixed-rate, due June 2010
|
500,000 | |||
Senior
Notes L, 6.30% fixed-rate, due September 2017
|
800,000 | |||
Senior
Notes M, 5.65% fixed-rate, due April 2013
|
400,000 | |||
Senior
Notes N, 6.50% fixed-rate, due January 2019
|
700,000 | |||
Senior
Notes O, 9.75% fixed-rate, due January 2014
|
500,000 | |||
Duncan
Energy Partners’ debt obligations:
|
||||
DEP
I Revolving Credit Facility, variable rate, due February
2011
|
202,000 | |||
DEP
II Term Loan Agreement, variable rate, due December 2011
|
282,250 | |||
Dixie
Revolving Credit Facility, variable rate, due June 2010
(2)
|
-- | |||
Total
principal amount of senior debt obligations
|
7,813,346 | |||
EPO
Junior Subordinated Notes A, fixed/variable rate, due August
2066
|
550,000 | |||
EPO
Junior Subordinated Notes B, fixed/variable rate, due January
2068
|
682,700 | |||
Total
principal amount of senior and junior debt obligations
|
9,046,046 | |||
Other,
non-principal amounts:
|
||||
Change
in fair value of debt-related financial instruments (see Note
6)
|
51,935 | |||
Unamortized
discounts, net of premiums
|
(7,306 | ) | ||
Unamortized
deferred net gains related to terminated interest rate swaps (see Note
6)
|
17,735 | |||
Total
other, non-principal amounts
|
62,364 | |||
Total
long-term debt
|
$ | 9,108,410 | ||
Standby
letters of credit outstanding
|
$ | 1,000 | ||
(1)
In
accordance with SFAS 6, Classification of Short-Term Obligations Expected
to be Refinanced, long-term and current maturities of debt reflects the
classification of such obligations at December 31, 2008. With
respect to the Yen Term Loan and Senior Notes F due in October 2009,
we have the ability to use available credit capacity under EPO’s
Multi-Year Revolving Credit Facility to fund the repayment of this
debt.
(2)
The
Dixie Revolving Credit Facility was terminated in January
2009.
|
Range
of
|
Weighted-Average
|
||||
Interest
Rates
|
Interest
Rate
|
||||
Paid
|
Paid
|
||||
EPO’s
Multi-Year Revolving Credit Facility
|
0.97%
to 6.00%
|
3.54%
|
|||
DEP
I Revolving Credit Facility
|
1.30%
to 6.20%
|
4.25%
|
|||
DEP
II Term Loan Agreement
|
2.93%
to 2.93%
|
2.93%
|
|||
Dixie
Revolving Credit Facility
|
0.81%
to 5.50%
|
3.20%
|
|||
Petal
GO Zone Bonds
|
0.78%
to 7.90%
|
2.24%
|
2009
|
$ | -- | ||
2010
|
554,000 | |||
2011
|
934,250 | |||
2012
|
1,517,596 | |||
2013
|
750,000 | |||
Thereafter
|
5,290,200 | |||
Total
scheduled principal payments
|
$ | 9,046,046 |
Our
|
Scheduled
Maturities of Debt
|
|||||||||||||||||||||||||||||||
Ownership
|
After
|
|||||||||||||||||||||||||||||||
Interest
|
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
2013
|
|||||||||||||||||||||||||
Poseidon
|
36%
|
$ | 109,000 | $ | -- | $ | -- | $ | 109,000 | $ | -- | $ | -- | $ | -- | |||||||||||||||||
Evangeline
|
49.5%
|
15,650 | 5,000 | 3,150 | 7,500 | -- | -- | -- | ||||||||||||||||||||||||
Total
|
$ | 124,650 | $ | 5,000 | $ | 3,150 | $ | 116,500 | $ | -- | $ | -- | $ | -- |
Commodity
financial instruments (1)
|
$ | (114,077 | ) | |
Interest
rate financial instruments (1)
|
3,818 | |||
Foreign
currency cash flow hedges (1)
|
10,594 | |||
Foreign
currency translation adjustment (2)
|
(1,301 | ) | ||
Pension
and postretirement benefit plans (3)
|
(751 | ) | ||
Subtotal
|
(101,717 | ) | ||
Amount
attributable to noncontrolling interest
|
99,712 | |||
Total
accumulated other comprehensive loss
|
||||
in
member’s equity
|
$ | (2,005 | ) | |
(1) See
Note 6 for additional information regarding these components of
accumulated other comprehensive loss.
(2) Relates
to transactions of our Canadian NGL marketing subsidiary.
(3) See
Note 5 for additional information regarding pension and postretirement
benefit plans.
|
Limited
partners of Enterprise Products Partners:
|
||||
Third-party
owners of Enterprise Products Partners (1)
|
$ | 5,010,596 | ||
Related
party owners of Enterprise Products Partners (2)
|
649,390 | |||
Limited
partners of Duncan Energy Partners:
|
||||
Third-party
owners of Duncan Energy Partners (3)
|
281,071 | |||
Joint
venture partners (4)
|
112,578 | |||
Accumulated
other comprehensive loss attributable to
|
||||
noncontrolling
interest
|
(99,712 | ) | ||
Total
noncontrolling interest on Consolidated Balance Sheet
|
$ | 5,953,923 | ||
(1)
Consists
of non-affiliate public unitholders of Enterprise Products
Partners.
(2)
Consists
of unitholders of Enterprise Products Partners that are related party
affiliates. This group is primarily comprised of EPCO and certain of
its private company consolidated subsidiaries.
(3)
Consists
of non-affiliate public unitholders of Duncan Energy
Partners.
(4)
Represents
third-party ownership interests in joint ventures that we consolidate,
including Seminole, Tri-States Pipeline, L.L.C. (“Tri-States”),
Independence Hub, LLC and Wilprise Pipeline Company, L.L.C.
(“Wilprise”).
|
Reportable
Segments
|
||||||||||||||||||||||||
Onshore
|
||||||||||||||||||||||||
NGL
|
Natural
Gas
|
Offshore
|
Adjustments
|
|||||||||||||||||||||
Pipelines
|
Pipelines
|
Pipelines
|
Petrochemical
|
and
|
Consolidated
|
|||||||||||||||||||
&
Services
|
&
Services
|
&
Services
|
Services
|
Eliminations
|
Totals
|
|||||||||||||||||||
Segment
assets:
|
||||||||||||||||||||||||
At
December 31, 2008
|
$ | 5,424,134 | $ | 4,033,312 | $ | 1,394,480 | $ | 698,157 | $ | 1,604,691 | $ | 13,154,774 | ||||||||||||
Investments
in and advances to
unconsolidated
affiliates (see Note 9):
|
||||||||||||||||||||||||
At
December 31, 2008
|
144,182 | 283,983 | 508,856 | 16,520 | -- | 953,541 | ||||||||||||||||||
Intangible
assets, net (see Note 11):
|
||||||||||||||||||||||||
At
December 31, 2008
|
351,010 | 333,462 | 116,219 | 54,725 | -- | 855,416 | ||||||||||||||||||
Goodwill
(see Note 11):
|
||||||||||||||||||||||||
At
December 31, 2008
|
268,938 | 282,121 | 82,135 | 73,690 | -- | 706,884 |
Accounts
receivable - related parties:
|
||||
EPCO
and affiliates
|
$ | 22,601 | ||
Energy
Transfer Equity and affiliates
|
35,001 | |||
Total
|
$ | 57,602 | ||
Accounts
payable - related parties:
|
||||
EPCO
and affiliates
|
$ | 39,453 | ||
Energy
Transfer Equity and affiliates
|
150 | |||
Total
|
$ | 39,603 | ||
Investments in and advances to
unconsolidated affiliates: (1)
|
||||
Unconsolidated
affiliates
|
$ | 15,332 | ||
(1)
Net
accounts receivable (payable) with unconsolidated affiliates are
reclassified to "Investments in and advances to unconsolidated affiliates"
on our Consolidated Balance Sheet.
|
§
|
EPCO
and its private company
subsidiaries;
|
§
|
Enterprise
GP Holdings, which owns and controls
EPGP;
|
§
|
TEPPCO,
which is owned and controlled by Enterprise GP Holdings;
and
|
§
|
the
Employee Partnerships (see Note 4).
|
§
|
EPCO
will provide selling, general and administrative services, and management
and operating services, as may be necessary to manage and operate our
businesses, properties and assets (all in accordance with prudent industry
practices). EPCO will employ or otherwise retain the services
of such personnel as may be necessary to provide such
services.
|
§
|
We
are required to reimburse EPCO for its services in an amount equal to the
sum of all costs and expenses incurred by EPCO which are directly or
indirectly related to our business or activities (including expenses
reasonably allocated to us by EPCO). In addition, we have
agreed to pay all sales, use, excise, value added or similar taxes, if
any, that may be applicable from time to time in respect of the services
provided to us by EPCO.
|
§
|
EPCO
will allow us to participate as a named insured in its overall insurance
program, with the associated premiums and other costs being allocated to
us.
|
§
|
If
a business opportunity to acquire “equity securities” (as defined
below) is
presented to the EPCO Group, Enterprise Products Partners (including
EPGP), Enterprise GP Holdings (including EPE Holdings), Duncan Energy
Partners (including DEP GP), then Enterprise GP Holdings will have the
first right to pursue such opportunity. The term “equity
securities” is defined to
include:
|
§
|
general
partner interests (or securities which have characteristics similar to
general partner interests) or interests in “persons” that own or control
such general partner or similar interests (collectively, “GP Interests”)
and securities convertible, exercisable, exchangeable or otherwise
representing ownership or control of such GP Interests;
and
|
§
|
IDRs
and limited partner interests (or securities which have characteristics
similar to IDRs or limited partner interests) in publicly traded
partnerships or interests in “persons” that own or control such limited
partner or similar interests (collectively, “non-GP Interests”); provided
that such non-GP Interests are associated with GP Interests and are owned
by the owners of GP Interests or their respective
affiliates.
|
§
|
If
any business opportunity not covered by the preceding bullet point (i.e.
not involving equity securities) is presented to the EPCO Group,
Enterprise Products Partners (including
EPGP),
|
|
Enterprise
GP Holdings (including EPE Holdings), or Duncan Energy Partners (including
DEP GP), Enterprise Products Partners will have the first right to pursue
such opportunity either for itself or, if desired by Enterprise Products
Partners in its sole discretion, for the benefit of Duncan Energy
Partners. It will be presumed that Enterprise Products Partners will
pursue the business opportunity until such time as its general partner
advises the EPCO Group, EPE Holdings and DEP GP that it has abandoned the
pursuit of such business
opportunity.
|
§
|
indemnification
for certain environmental liabilities, tax liabilities and right-of-way
defects with respect to the DEP I and DEP II Midstream Businesses we
contributed to Duncan Energy Partners in connection with the
respective dropdown
transactions;
|
§
|
funding
by EPO of 100% of post-February 5, 2007 capital expenditures incurred by
South Texas NGL and Mont Belvieu Caverns with respect to certain expansion
projects under construction at the time of Duncan Energy Partners’ initial
public offering;
|
§
|
funding
by EPO of 100% of post-December 8, 2008 capital expenditures (estimated at
$1.4 million) to complete the Sherman Extension natural gas
pipeline;
|
§
|
a
right of first refusal to EPO in our current and future subsidiaries and a
right of first refusal on the material assets of such subsidiaries, other
than sales of inventory and other assets in the ordinary course of
business; and
|
§
|
a
preemptive right with respect to equity securities issued by certain of
our subsidiaries, other than as consideration in an acquisition or in
connection with a loan or debt
financing.
|
§
|
certain
defects in the easement rights or fee ownership interests in and to the
lands on which any assets contributed to Duncan Energy Partners in
connection with its initial public offering are located and failure to
obtain certain consents and permits necessary to conduct its business that
arise through February 5, 2010; and
|
§
|
certain
income tax liabilities attributable to the operation of the assets
contributed to Duncan Energy Partners in connection with its initial
public offering prior to February 5,
2007.
|
§
|
the
acquisition by Enterprise III (a wholly owned subsidiary of Duncan Energy
Partners) from Enterprise GTM (our wholly owned subsidiary) of a 66%
general partner interest in Enterprise GC, a 51% general partner interest
in Enterprise Intrastate and a 51% member interest in Enterprise
Texas;
|
§
|
the
payment of distributions in accordance with an overall “waterfall”
approach that stipulates that to the extent that the DEP II Midstream
Businesses collectively generate cash sufficient to pay distributions to
their partners or members, such cash will be distributed first to
Enterprise III (based on an initial defined investment of $730.0 million,
the “Enterprise III Distribution Base”) and then to Enterprise GTM (based
on an initial defined investment of $452.1 million, the “Enterprise GTM
Distribution Base”) in amounts sufficient to generate an aggregate
annualized fixed return on their respective investments of
11.85%. Distributions in excess of these amounts will be
distributed 98% to Enterprise GTM and 2% to Enterprise III. The
initial annual fixed return amount of 11.85% will be increased by 2% each
calendar year beginning January 1, 2010. For example, the fixed return in
2010, assuming no other adjustments, would be 102% of 11.85%, or
12.087%;
|
§
|
the
funding of operating cash flow deficits in accordance with each owner’s
respective partner or member interest;
and
|
§
|
the
election by either owner to fund cash calls associated with expansion
capital projects. Since December 8, 2008, Enterprise III has
elected to not participate in such cash calls and, as a result, Enterprise
GTM has funded 100% of the expansion project costs of the DEP II Midstream
Businesses. If Enterprise III later elects to participate in an
expansion projects, then Enterprise III will be required to make a capital
contribution for its share of the project
costs.
|
§
|
We
sell natural gas to Evangeline, which, in turn, uses the natural gas to
satisfy supply commitments it has with a major Louisiana utility. In
addition, Duncan Energy Partners furnished $1.0 million in letters of
credit on behalf of Evangeline at December 31,
2008.
|
§
|
We
pay Promix for the transportation, storage and fractionation of
NGLs. In addition, we sell natural gas to Promix for its plant
fuel requirements.
|
§
|
We
pay Jonah for natural gas purchases from its gathering
system.
|
§
|
We
perform management services for certain of our unconsolidated
affiliates.
|
Deferred
tax assets:
|
||||
Net
operating loss carryovers
|
$ | 26,311 | ||
Property,
plant and equipment
|
753 | |||
Credit
carryover
|
26 | |||
Charitable
contribution carryover
|
20 | |||
Employee
benefit plans
|
2,631 | |||
Deferred
revenue
|
964 | |||
Reserve
for legal fees and damages
|
289 | |||
Equity
investment in partnerships
|
596 | |||
AROs
|
76 | |||
Accruals
|
898 | |||
Total
deferred tax assets
|
32,564 | |||
Valuation allowance
|
(3,932 | ) | ||
Net
deferred tax assets
|
28,632 | |||
Deferred
tax liabilities:
|
||||
Property,
plant and equipment
|
92,899 | |||
Other
|
43 | |||
Total
deferred tax liabilities
|
92,942 | |||
Total
net deferred tax liabilities
|
$ | (64,310 | ) | |
Current
portion of total net deferred tax assets
|
$ | 1,395 | ||
Long-term
portion of total net deferred tax liabilities
|
$ | (65,705 | ) |
Payment
or Settlement due by Period
|
|||||||||||||||||||||
Contractual
Obligations
|
Total
|
2009
|
2010
|
2011
|
2012
|
2013
|
Thereafter
|
||||||||||||||
Scheduled
maturities of long-term debt
|
$ | 9,046,046 | $ | -- | $ | 554,000 | $ | 934,250 | $ | 1,517,596 | $ | 750,000 | $ | 5,290,200 | |||||||
Estimated
cash payments for interest
|
$ | 9,351,928 | $ | 544,658 | $ | 522,633 | $ | 471,253 | $ | 451,450 | $ | 369,673 | $ | 6,992,261 | |||||||
Operating
lease obligations
|
$ | 331,419 | $ | 32,299 | $ | 27,541 | $ | 27,831 | $ | 27,066 | $ | 24,481 | $ | 192,201 | |||||||
Purchase
obligations:
|
|||||||||||||||||||||
Product
purchase commitments:
|
|||||||||||||||||||||
Estimated
payment obligations:
|
|||||||||||||||||||||
Natural
gas
|
$ | 5,225,141 | $ | 323,309 | $ | 515,102 | $ | 635,000 | $ | 660,626 | $ | 487,984 | $ | 2,603,120 | |||||||
NGLs
|
$ | 1,923,792 | $ | 969,870 | $ | 136,422 | $ | 136,250 | $ | 136,250 | $ | 136,250 | $ | 408,750 | |||||||
Petrochemicals
|
$ | 1,746,138 | $ | 685,643 | $ | 376,636 | $ | 247,757 | $ | 181,650 | $ | 86,768 | $ | 167,684 | |||||||
Other
|
$ | 37,455 | $ | 19,202 | $ | 3,459 | $ | 3,322 | $ | 3,051 | $ | 2,919 | $ | 5,502 | |||||||
Underlying
major volume commitments:
|
|||||||||||||||||||||
Natural
gas (in BBtus)
|
981,955 | 56,650 | 93,150 | 115,925 | 120,780 | 93,950 | 501,500 | ||||||||||||||
NGLs
(in MBbls)
|
56,622 | 23,576 | 4,726 | 4,720 | 4,720 | 4,720 | 14,160 | ||||||||||||||
Petrochemicals
(in MBbls)
|
67,696 | 24,949 | 13,420 | 10,428 | 7,906 | 3,759 | 7,234 | ||||||||||||||
Service
payment commitments
|
$ | 529,402 | $ | 52,614 | $ | 50,902 | $ | 49,501 | $ | 47,025 | $ | 46,142 | $ | 283,218 | |||||||
Capital
expenditure commitments
|
$ | 521,262 | $ | 521,262 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- |
§
|
We
have long and short-term product purchase obligations for NGLs, certain
petrochemicals and natural gas with third-party suppliers. The
prices that we are obligated to pay under these contracts approximate
market prices at the time we take delivery of the volumes. The
preceding table shows our volume commitments and estimated payment
obligations under these contracts for the periods
indicated. Our estimated future payment obligations are based
on the contractual price under each contract for purchases made at
December 31, 2008 applied to all future volume
commitments. Actual future payment obligations may vary
depending on market prices at the time of delivery. At December
31, 2008, we do not have any significant product purchase commitments with
fixed or minimum pricing provisions with remaining terms in excess of one
year.
|
§
|
We
have long and short-term commitments to pay third-party providers for
services such as equipment maintenance agreements. Our
contractual payment obligations vary by contract. The preceding
table shows our future payment obligations under these service
contracts.
|
§
|
We
have short-term payment obligations relating to our capital projects and
those of our unconsolidated affiliates. These commitments
represent unconditional payment obligations to vendors for services
rendered or products purchased. The preceding table presents
our share of such commitments for the periods
indicated.
|
Business
interruption proceeds:
|
||||
Hurricane
Katrina
|
$ | 501 | ||
Hurricane
Rita
|
662 | |||
Total
proceeds
|
1,163 | |||
Property
damage proceeds:
|
||||
Hurricane
Katrina
|
9,404 | |||
Hurricane
Rita
|
2,678 | |||
Total
proceeds
|
12,082 | |||
Total
|
$ | 13,245 |